302515

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
%
%
%
%

$51,651

Cash Investment

$52,578

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$195,640
Buyer's Premium
Purchase Closing Costs
$2,369
Loan Points
$4,108
Loan Closing Costs
$6,045
Total Acquisition Cost
$208,163
Initial Loan Funding
$156,512
Cash Required to Close
$51,651
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,651

Loan Terms
Initial Loan Funding
$156,512
Rehab Loan Funding
$48,900
Total Loan Commitment
$205,412
Points
$4,108
Loan Closing Costs
$6,045
Interest Carry
$10,356
Total Financing Cost
$20,510

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,369
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,369
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)
$2,230
Misc.
Total Loan Closing
$6,045

Residual
As Repaired Value (ARV)
$342,400
Sale Costs
%
$20,544
Property Taxes
%
$743
Property Insurance
%
$1,115
Interest Carry - Purchase Loan Funding
$8,217
Interest Carry - Rehab Loan Funding
$2,139
Net Exit Price
$309,641
Cash Investment
$51,651
Loan payoff
$205,412
Estimated Profit
$52,578
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.