301877

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
%
%
%
%

$56,038

Cash Investment

$61,286

Profit

109%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$220,410
Buyer's Premium
Purchase Closing Costs
$2,543
Loan Points
$4,629
Loan Closing Costs
$4,785
Total Acquisition Cost
$232,366
Initial Loan Funding
$176,328
Cash Required to Close
$56,038
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,038

Loan Terms
Initial Loan Funding
$176,328
Rehab Loan Funding
$55,100
Total Loan Commitment
$231,428
Points
$4,629
Loan Closing Costs
$4,785
Interest Carry
$11,668
Total Financing Cost
$21,081

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,543
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,543
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)
$970
Misc.
Total Loan Closing
$4,785

Residual
As Repaired Value (ARV)
$385,700
Sale Costs
%
$23,142
Property Taxes
%
$1,653
Property Insurance
%
$485
Interest Carry - Purchase Loan Funding
$9,257
Interest Carry - Rehab Loan Funding
$2,411
Net Exit Price
$348,752
Cash Investment
$56,038
Loan payoff
$231,428
Estimated Profit
$61,286
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.