301917

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
%
%
%
%

$52,025

Cash Investment

$56,108

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$203,140
Buyer's Premium
Purchase Closing Costs
$2,422
Loan Points
$4,266
Loan Closing Costs
$4,709
Total Acquisition Cost
$214,537
Initial Loan Funding
$162,512
Cash Required to Close
$52,025
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,025

Loan Terms
Initial Loan Funding
$162,512
Rehab Loan Funding
$50,800
Total Loan Commitment
$213,312
Points
$4,266
Loan Closing Costs
$4,709
Interest Carry
$10,754
Total Financing Cost
$19,729

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,422
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,422
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)
$894
Misc.
Total Loan Closing
$4,709

Residual
As Repaired Value (ARV)
$355,500
Sale Costs
%
$21,330
Property Taxes
%
$1,524
Property Insurance
%
$447
Interest Carry - Purchase Loan Funding
$8,532
Interest Carry - Rehab Loan Funding
$2,223
Net Exit Price
$321,445
Cash Investment
$52,025
Loan payoff
$213,312
Estimated Profit
$56,108
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.