302204

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
%
%
%
%

$59,519

Cash Investment

$63,445

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$231,400
Buyer's Premium
Purchase Closing Costs
$3,545
Loan Points
$4,860
Loan Closing Costs
$4,833
Total Acquisition Cost
$244,639
Initial Loan Funding
$185,120
Cash Required to Close
$59,519
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,519

Loan Terms
Initial Loan Funding
$185,120
Rehab Loan Funding
$57,900
Total Loan Commitment
$243,020
Points
$4,860
Loan Closing Costs
$4,833
Interest Carry
$12,252
Total Financing Cost
$21,945

Closing Costs
Deed/Transfer Tax - County
%
$926
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,620
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,545
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)
$1,018
Misc.
Total Loan Closing
$4,833

Residual
As Repaired Value (ARV)
$405,000
Sale Costs
%
$24,300
Property Taxes
%
$1,955
Property Insurance
%
$509
Interest Carry - Purchase Loan Funding
$9,719
Interest Carry - Rehab Loan Funding
$2,533
Net Exit Price
$365,984
Cash Investment
$59,519
Loan payoff
$243,020
Estimated Profit
$63,445
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.