301878

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
%
%
%
%

$57,721

Cash Investment

$63,497

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$227,650
Buyer's Premium
Purchase Closing Costs
$2,594
Loan Points
$4,780
Loan Closing Costs
$4,817
Total Acquisition Cost
$239,841
Initial Loan Funding
$182,120
Cash Required to Close
$57,721
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$57,721

Loan Terms
Initial Loan Funding
$182,120
Rehab Loan Funding
$56,900
Total Loan Commitment
$239,020
Points
$4,780
Loan Closing Costs
$4,817
Interest Carry
$12,051
Total Financing Cost
$21,648

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,594
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,594
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)
$1,002
Misc.
Total Loan Closing
$4,817

Residual
As Repaired Value (ARV)
$398,400
Sale Costs
%
$23,904
Property Taxes
%
$1,707
Property Insurance
%
$501
Interest Carry - Purchase Loan Funding
$9,561
Interest Carry - Rehab Loan Funding
$2,489
Net Exit Price
$360,237
Cash Investment
$57,721
Loan payoff
$239,020
Estimated Profit
$63,497
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.