301902

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
%
%
%
%

$58,602

Cash Investment

$64,547

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$231,440
Buyer's Premium
Purchase Closing Costs
$2,620
Loan Points
$4,861
Loan Closing Costs
$4,833
Total Acquisition Cost
$243,754
Initial Loan Funding
$185,152
Cash Required to Close
$58,602
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,602

Loan Terms
Initial Loan Funding
$185,152
Rehab Loan Funding
$57,900
Total Loan Commitment
$243,052
Points
$4,861
Loan Closing Costs
$4,833
Interest Carry
$12,254
Total Financing Cost
$21,948

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,620
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,620
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)
$1,018
Misc.
Total Loan Closing
$4,833

Residual
As Repaired Value (ARV)
$405,000
Sale Costs
%
$24,300
Property Taxes
%
$1,736
Property Insurance
%
$509
Interest Carry - Purchase Loan Funding
$9,720
Interest Carry - Rehab Loan Funding
$2,533
Net Exit Price
$366,201
Cash Investment
$58,602
Loan payoff
$243,052
Estimated Profit
$64,547
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.