301893

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
%
%
%
%

$53,551

Cash Investment

$58,126

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$209,710
Buyer's Premium
Purchase Closing Costs
$2,468
Loan Points
$4,403
Loan Closing Costs
$4,738
Total Acquisition Cost
$221,319
Initial Loan Funding
$167,768
Cash Required to Close
$53,551
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,551

Loan Terms
Initial Loan Funding
$167,768
Rehab Loan Funding
$52,400
Total Loan Commitment
$220,168
Points
$4,403
Loan Closing Costs
$4,738
Interest Carry
$11,100
Total Financing Cost
$20,241

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,468
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,468
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)
$923
Misc.
Total Loan Closing
$4,738

Residual
As Repaired Value (ARV)
$367,000
Sale Costs
%
$22,020
Property Taxes
%
$1,573
Property Insurance
%
$461
Interest Carry - Purchase Loan Funding
$8,808
Interest Carry - Rehab Loan Funding
$2,293
Net Exit Price
$331,845
Cash Investment
$53,551
Loan payoff
$220,168
Estimated Profit
$58,126
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.