302165

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
%
%
%
%

$58,186

Cash Investment

$61,838

Profit

106%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$225,770
Buyer's Premium
Purchase Closing Costs
$3,483
Loan Points
$4,740
Loan Closing Costs
$4,808
Total Acquisition Cost
$238,802
Initial Loan Funding
$180,616
Cash Required to Close
$58,186
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,186

Loan Terms
Initial Loan Funding
$180,616
Rehab Loan Funding
$56,400
Total Loan Commitment
$237,016
Points
$4,740
Loan Closing Costs
$4,808
Interest Carry
$11,950
Total Financing Cost
$21,499

Closing Costs
Deed/Transfer Tax - County
%
$903
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,580
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,483
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)
$993
Misc.
Total Loan Closing
$4,808

Residual
As Repaired Value (ARV)
$395,100
Sale Costs
%
$23,706
Property Taxes
%
$1,908
Property Insurance
%
$497
Interest Carry - Purchase Loan Funding
$9,482
Interest Carry - Rehab Loan Funding
$2,468
Net Exit Price
$357,040
Cash Investment
$58,186
Loan payoff
$237,016
Estimated Profit
$61,838
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.