301888

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
%
%
%
%

$55,909

Cash Investment

$61,057

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$219,850
Buyer's Premium
Purchase Closing Costs
$2,539
Loan Points
$4,618
Loan Closing Costs
$4,782
Total Acquisition Cost
$231,789
Initial Loan Funding
$175,880
Cash Required to Close
$55,909
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,909

Loan Terms
Initial Loan Funding
$175,880
Rehab Loan Funding
$55,000
Total Loan Commitment
$230,880
Points
$4,618
Loan Closing Costs
$4,782
Interest Carry
$11,640
Total Financing Cost
$21,040

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,539
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,539
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)
$967
Misc.
Total Loan Closing
$4,782

Residual
As Repaired Value (ARV)
$384,700
Sale Costs
%
$23,082
Property Taxes
%
$1,649
Property Insurance
%
$484
Interest Carry - Purchase Loan Funding
$9,234
Interest Carry - Rehab Loan Funding
$2,406
Net Exit Price
$347,846
Cash Investment
$55,909
Loan payoff
$230,880
Estimated Profit
$61,057
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.