302497

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
%
%
%
%

$55,701

Cash Investment

$57,561

Profit

103%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$212,560
Buyer's Premium
Purchase Closing Costs
$2,488
Loan Points
$4,463
Loan Closing Costs
$6,238
Total Acquisition Cost
$225,749
Initial Loan Funding
$170,048
Cash Required to Close
$55,701
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,701

Loan Terms
Initial Loan Funding
$170,048
Rehab Loan Funding
$53,100
Total Loan Commitment
$223,148
Points
$4,463
Loan Closing Costs
$6,238
Interest Carry
$11,251
Total Financing Cost
$21,952

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,488
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,488
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)
$2,423
Misc.
Total Loan Closing
$6,238

Residual
As Repaired Value (ARV)
$372,000
Sale Costs
%
$22,320
Property Taxes
%
$808
Property Insurance
%
$1,212
Interest Carry - Purchase Loan Funding
$8,928
Interest Carry - Rehab Loan Funding
$2,323
Net Exit Price
$336,410
Cash Investment
$55,701
Loan payoff
$223,148
Estimated Profit
$57,561
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.