302117

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
%
%
%
%

$55,372

Cash Investment

$59,623

Profit

108%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$217,540
Buyer's Premium
Purchase Closing Costs
$2,523
Loan Points
$4,569
Loan Closing Costs
$4,772
Total Acquisition Cost
$229,404
Initial Loan Funding
$174,032
Cash Required to Close
$55,372
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,372

Loan Terms
Initial Loan Funding
$174,032
Rehab Loan Funding
$54,400
Total Loan Commitment
$228,432
Points
$4,569
Loan Closing Costs
$4,772
Interest Carry
$11,517
Total Financing Cost
$20,857

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,523
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,523
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)
$957
Misc.
Total Loan Closing
$4,772

Residual
As Repaired Value (ARV)
$380,700
Sale Costs
%
$22,842
Property Taxes
%
$2,436
Property Insurance
%
$479
Interest Carry - Purchase Loan Funding
$9,137
Interest Carry - Rehab Loan Funding
$2,380
Net Exit Price
$343,426
Cash Investment
$55,372
Loan payoff
$228,432
Estimated Profit
$59,623
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.