301895

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
%
%
%
%

$53,682

Cash Investment

$58,249

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$210,270
Buyer's Premium
Purchase Closing Costs
$2,472
Loan Points
$4,416
Loan Closing Costs
$4,740
Total Acquisition Cost
$221,898
Initial Loan Funding
$168,216
Cash Required to Close
$53,682
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,682

Loan Terms
Initial Loan Funding
$168,216
Rehab Loan Funding
$52,600
Total Loan Commitment
$220,816
Points
$4,416
Loan Closing Costs
$4,740
Interest Carry
$11,133
Total Financing Cost
$20,289

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,472
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,472
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)
$925
Misc.
Total Loan Closing
$4,740

Residual
As Repaired Value (ARV)
$368,000
Sale Costs
%
$22,080
Property Taxes
%
$1,577
Property Insurance
%
$463
Interest Carry - Purchase Loan Funding
$8,831
Interest Carry - Rehab Loan Funding
$2,301
Net Exit Price
$332,748
Cash Investment
$53,682
Loan payoff
$220,816
Estimated Profit
$58,249
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.