301928

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
%
%
%
%

$53,060

Cash Investment

$57,013

Profit

107%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$205,820
Buyer's Premium
Purchase Closing Costs
$2,852
Loan Points
$4,323
Loan Closing Costs
$4,721
Total Acquisition Cost
$217,716
Initial Loan Funding
$164,656
Cash Required to Close
$53,060
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,060

Loan Terms
Initial Loan Funding
$164,656
Rehab Loan Funding
$51,500
Total Loan Commitment
$216,156
Points
$4,323
Loan Closing Costs
$4,721
Interest Carry
$10,898
Total Financing Cost
$19,941

Closing Costs
Deed/Transfer Tax - County
%
$412
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,441
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,852
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)
$906
Misc.
Total Loan Closing
$4,721

Residual
As Repaired Value (ARV)
$360,200
Sale Costs
%
$21,612
Property Taxes
%
$1,009
Property Insurance
%
$453
Interest Carry - Purchase Loan Funding
$8,644
Interest Carry - Rehab Loan Funding
$2,253
Net Exit Price
$326,229
Cash Investment
$53,060
Loan payoff
$216,156
Estimated Profit
$57,013
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.