302531

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
%
%
%
%

$52,886

Cash Investment

$56,999

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$205,960
Buyer's Premium
Purchase Closing Costs
$2,648
Loan Points
$4,325
Loan Closing Costs
$4,721
Total Acquisition Cost
$217,654
Initial Loan Funding
$164,768
Cash Required to Close
$52,886
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,886

Loan Terms
Initial Loan Funding
$164,768
Rehab Loan Funding
$51,500
Total Loan Commitment
$216,268
Points
$4,325
Loan Closing Costs
$4,721
Interest Carry
$10,903
Total Financing Cost
$19,950

Closing Costs
Deed/Transfer Tax - County
%
$206
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,442
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,648
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)
$906
Misc.
Total Loan Closing
$4,721

Residual
As Repaired Value (ARV)
$360,400
Sale Costs
%
$21,624
Property Taxes
%
$1,267
Property Insurance
%
$453
Interest Carry - Purchase Loan Funding
$8,650
Interest Carry - Rehab Loan Funding
$2,253
Net Exit Price
$326,153
Cash Investment
$52,886
Loan payoff
$216,268
Estimated Profit
$56,999
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.