302247

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
%
%
%
%

$53,965

Cash Investment

$56,457

Profit

105%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$207,910
Buyer's Premium
Purchase Closing Costs
$3,287
Loan Points
$4,367
Loan Closing Costs
$4,730
Total Acquisition Cost
$220,293
Initial Loan Funding
$166,328
Cash Required to Close
$53,965
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,965

Loan Terms
Initial Loan Funding
$166,328
Rehab Loan Funding
$52,000
Total Loan Commitment
$218,328
Points
$4,367
Loan Closing Costs
$4,730
Interest Carry
$11,007
Total Financing Cost
$20,104

Closing Costs
Deed/Transfer Tax - County
%
$832
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,455
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,287
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)
$915
Misc.
Total Loan Closing
$4,730

Residual
As Repaired Value (ARV)
$363,800
Sale Costs
%
$21,828
Property Taxes
%
$1,757
Property Insurance
%
$457
Interest Carry - Purchase Loan Funding
$8,732
Interest Carry - Rehab Loan Funding
$2,275
Net Exit Price
$328,751
Cash Investment
$53,965
Loan payoff
$218,328
Estimated Profit
$56,457
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.