302113

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
%
%
%
%

$61,292

Cash Investment

$66,662

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$239,210
Buyer's Premium
Purchase Closing Costs
$3,560
Loan Points
$5,023
Loan Closing Costs
$4,868
Total Acquisition Cost
$252,660
Initial Loan Funding
$191,368
Cash Required to Close
$61,292
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,292

Loan Terms
Initial Loan Funding
$191,368
Rehab Loan Funding
$59,800
Total Loan Commitment
$251,168
Points
$5,023
Loan Closing Costs
$4,868
Interest Carry
$12,663
Total Financing Cost
$22,554

Closing Costs
Deed/Transfer Tax - County
%
$885
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,674
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,560
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)
$1,053
Misc.
Total Loan Closing
$4,868

Residual
As Repaired Value (ARV)
$418,600
Sale Costs
%
$25,116
Property Taxes
%
$1,172
Property Insurance
%
$526
Interest Carry - Purchase Loan Funding
$10,047
Interest Carry - Rehab Loan Funding
$2,616
Net Exit Price
$379,123
Cash Investment
$61,292
Loan payoff
$251,168
Estimated Profit
$66,662
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.