302319

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
%
%
%
%

$59,791

Cash Investment

$60,812

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$226,800
Buyer's Premium
Purchase Closing Costs
$4,856
Loan Points
$4,763
Loan Closing Costs
$4,813
Total Acquisition Cost
$241,231
Initial Loan Funding
$181,440
Cash Required to Close
$59,791
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,791

Loan Terms
Initial Loan Funding
$181,440
Rehab Loan Funding
$56,700
Total Loan Commitment
$238,140
Points
$4,763
Loan Closing Costs
$4,813
Interest Carry
$12,006
Total Financing Cost
$21,582

Closing Costs
Deed/Transfer Tax - County
%
$2,268
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,588
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,856
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)
$998
Misc.
Total Loan Closing
$4,813

Residual
As Repaired Value (ARV)
$396,900
Sale Costs
%
$23,814
Property Taxes
%
$1,837
Property Insurance
%
$499
Interest Carry - Purchase Loan Funding
$9,526
Interest Carry - Rehab Loan Funding
$2,481
Net Exit Price
$358,744
Cash Investment
$59,791
Loan payoff
$238,140
Estimated Profit
$60,812
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.