302520

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
%
%
%
%

$61,077

Cash Investment

$64,061

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$235,010
Buyer's Premium
Purchase Closing Costs
$2,645
Loan Points
$4,936
Loan Closing Costs
$6,494
Total Acquisition Cost
$249,085
Initial Loan Funding
$188,008
Cash Required to Close
$61,077
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,077

Loan Terms
Initial Loan Funding
$188,008
Rehab Loan Funding
$58,800
Total Loan Commitment
$246,808
Points
$4,936
Loan Closing Costs
$6,494
Interest Carry
$12,443
Total Financing Cost
$23,873

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,645
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,645
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)
$2,679
Misc.
Total Loan Closing
$6,494

Residual
As Repaired Value (ARV)
$411,300
Sale Costs
%
$24,678
Property Taxes
%
$893
Property Insurance
%
$1,340
Interest Carry - Purchase Loan Funding
$9,870
Interest Carry - Rehab Loan Funding
$2,573
Net Exit Price
$371,946
Cash Investment
$61,077
Loan payoff
$246,808
Estimated Profit
$64,061
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.