302407

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
%
%
%
%

$59,864

Cash Investment

$55,435

Profit

93%

Return On Equity

185%

Annualized ROE

Purchase Cost
Purchase Price
$217,370
Buyer's Premium
Purchase Closing Costs
$4,043
Loan Points
$4,564
Loan Closing Costs
$7,783
Total Acquisition Cost
$233,760
Initial Loan Funding
$173,896
Cash Required to Close
$59,864
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,864

Loan Terms
Initial Loan Funding
$173,896
Rehab Loan Funding
$54,300
Total Loan Commitment
$228,196
Points
$4,564
Loan Closing Costs
$7,783
Interest Carry
$11,505
Total Financing Cost
$23,852

Closing Costs
Deed/Transfer Tax - County
%
$1,522
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,522
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,043
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$1,273
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)
$2,695
Misc.
Total Loan Closing
$7,783

Residual
As Repaired Value (ARV)
$380,400
Sale Costs
%
$22,824
Property Taxes
%
$1,228
Property Insurance
%
$1,348
Interest Carry - Purchase Loan Funding
$9,130
Interest Carry - Rehab Loan Funding
$2,376
Net Exit Price
$343,495
Cash Investment
$59,864
Loan payoff
$228,196
Estimated Profit
$55,435
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.