301871

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$57,142

Cash Investment

$62,686

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$225,160
Buyer's Premium
Purchase Closing Costs
$2,576
Loan Points
$4,729
Loan Closing Costs
$4,806
Total Acquisition Cost
$237,270
Initial Loan Funding
$180,128
Cash Required to Close
$57,142
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$57,142

Loan Terms
Initial Loan Funding
$180,128
Rehab Loan Funding
$56,300
Total Loan Commitment
$236,428
Points
$4,729
Loan Closing Costs
$4,806
Interest Carry
$11,920
Total Financing Cost
$21,454

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,576
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,576
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$991
Misc.
Total Loan Closing
$4,806

Residual
As Repaired Value (ARV)
$394,000
Sale Costs
%
$23,640
Property Taxes
%
$1,689
Property Insurance
%
$495
Interest Carry - Purchase Loan Funding
$9,457
Interest Carry - Rehab Loan Funding
$2,463
Net Exit Price
$356,256
Cash Investment
$57,142
Loan payoff
$236,428
Estimated Profit
$62,686
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.