302522

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
%
%
%
%

$52,536

Cash Investment

$53,619

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$199,340
Buyer's Premium
Purchase Closing Costs
$2,395
Loan Points
$4,185
Loan Closing Costs
$6,087
Total Acquisition Cost
$212,008
Initial Loan Funding
$159,472
Cash Required to Close
$52,536
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,536

Loan Terms
Initial Loan Funding
$159,472
Rehab Loan Funding
$49,800
Total Loan Commitment
$209,272
Points
$4,185
Loan Closing Costs
$6,087
Interest Carry
$10,551
Total Financing Cost
$20,824

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,395
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,395
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)
$2,272
Misc.
Total Loan Closing
$6,087

Residual
As Repaired Value (ARV)
$348,800
Sale Costs
%
$20,928
Property Taxes
%
$757
Property Insurance
%
$1,136
Interest Carry - Purchase Loan Funding
$8,372
Interest Carry - Rehab Loan Funding
$2,179
Net Exit Price
$315,427
Cash Investment
$52,536
Loan payoff
$209,272
Estimated Profit
$53,619
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.