302412

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
%
%
%
%

$53,701

Cash Investment

$55,043

Profit

103%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$204,200
Buyer's Premium
Purchase Closing Costs
$2,429
Loan Points
$4,289
Loan Closing Costs
$6,143
Total Acquisition Cost
$217,061
Initial Loan Funding
$163,360
Cash Required to Close
$53,701
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,701

Loan Terms
Initial Loan Funding
$163,360
Rehab Loan Funding
$51,100
Total Loan Commitment
$214,460
Points
$4,289
Loan Closing Costs
$6,143
Interest Carry
$10,812
Total Financing Cost
$21,244

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,429
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,429
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)
$2,328
Misc.
Total Loan Closing
$6,143

Residual
As Repaired Value (ARV)
$357,400
Sale Costs
%
$21,444
Property Taxes
%
$776
Property Insurance
%
$1,164
Interest Carry - Purchase Loan Funding
$8,576
Interest Carry - Rehab Loan Funding
$2,236
Net Exit Price
$323,204
Cash Investment
$53,701
Loan payoff
$214,460
Estimated Profit
$55,043
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.