301900

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
%
%
%
%

$53,156

Cash Investment

$57,566

Profit

108%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$208,010
Buyer's Premium
Purchase Closing Costs
$2,456
Loan Points
$4,368
Loan Closing Costs
$4,730
Total Acquisition Cost
$219,564
Initial Loan Funding
$166,408
Cash Required to Close
$53,156
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,156

Loan Terms
Initial Loan Funding
$166,408
Rehab Loan Funding
$52,000
Total Loan Commitment
$218,408
Points
$4,368
Loan Closing Costs
$4,730
Interest Carry
$11,011
Total Financing Cost
$20,110

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,456
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,456
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)
$915
Misc.
Total Loan Closing
$4,730

Residual
As Repaired Value (ARV)
$364,000
Sale Costs
%
$21,840
Property Taxes
%
$1,560
Property Insurance
%
$458
Interest Carry - Purchase Loan Funding
$8,736
Interest Carry - Rehab Loan Funding
$2,275
Net Exit Price
$329,131
Cash Investment
$53,156
Loan payoff
$218,408
Estimated Profit
$57,566
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.