302444

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
%
%
%
%

$55,310

Cash Investment

$55,881

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$209,520
Buyer's Premium
Purchase Closing Costs
$4,269
Loan Points
$4,400
Loan Closing Costs
$4,737
Total Acquisition Cost
$222,926
Initial Loan Funding
$167,616
Cash Required to Close
$55,310
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,310

Loan Terms
Initial Loan Funding
$167,616
Rehab Loan Funding
$52,400
Total Loan Commitment
$220,016
Points
$4,400
Loan Closing Costs
$4,737
Interest Carry
$11,092
Total Financing Cost
$20,230

Closing Costs
Deed/Transfer Tax - County
%
$1,802
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,467
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,269
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)
$922
Misc.
Total Loan Closing
$4,737

Residual
As Repaired Value (ARV)
$366,700
Sale Costs
%
$22,002
Property Taxes
%
$1,938
Property Insurance
%
$461
Interest Carry - Purchase Loan Funding
$8,800
Interest Carry - Rehab Loan Funding
$2,293
Net Exit Price
$331,207
Cash Investment
$55,310
Loan payoff
$220,016
Estimated Profit
$55,881
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.