302507

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
%
%
%
%

$58,903

Cash Investment

$61,422

Profit

104%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$225,930
Buyer's Premium
Purchase Closing Costs
$2,582
Loan Points
$4,745
Loan Closing Costs
$6,391
Total Acquisition Cost
$239,647
Initial Loan Funding
$180,744
Cash Required to Close
$58,903
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,903

Loan Terms
Initial Loan Funding
$180,744
Rehab Loan Funding
$56,500
Total Loan Commitment
$237,244
Points
$4,745
Loan Closing Costs
$6,391
Interest Carry
$11,961
Total Financing Cost
$23,096

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,582
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,582
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)
$2,576
Misc.
Total Loan Closing
$6,391

Residual
As Repaired Value (ARV)
$395,400
Sale Costs
%
$23,724
Property Taxes
%
$859
Property Insurance
%
$1,288
Interest Carry - Purchase Loan Funding
$9,489
Interest Carry - Rehab Loan Funding
$2,472
Net Exit Price
$357,569
Cash Investment
$58,903
Loan payoff
$237,244
Estimated Profit
$61,422
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.