302526

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
%
%
%
%

$53,410

Cash Investment

$54,714

Profit

102%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$202,990
Buyer's Premium
Purchase Closing Costs
$2,421
Loan Points
$4,262
Loan Closing Costs
$6,129
Total Acquisition Cost
$215,802
Initial Loan Funding
$162,392
Cash Required to Close
$53,410
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,410

Loan Terms
Initial Loan Funding
$162,392
Rehab Loan Funding
$50,700
Total Loan Commitment
$213,092
Points
$4,262
Loan Closing Costs
$6,129
Interest Carry
$10,744
Total Financing Cost
$21,135

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,421
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,421
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)
$2,314
Misc.
Total Loan Closing
$6,129

Residual
As Repaired Value (ARV)
$355,200
Sale Costs
%
$21,312
Property Taxes
%
$771
Property Insurance
%
$1,157
Interest Carry - Purchase Loan Funding
$8,526
Interest Carry - Rehab Loan Funding
$2,218
Net Exit Price
$321,216
Cash Investment
$53,410
Loan payoff
$213,092
Estimated Profit
$54,714
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.