302546

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
%
%
%
%

$53,431

Cash Investment

$54,709

Profit

102%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$203,070
Buyer's Premium
Purchase Closing Costs
$2,421
Loan Points
$4,265
Loan Closing Costs
$6,130
Total Acquisition Cost
$215,887
Initial Loan Funding
$162,456
Cash Required to Close
$53,431
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,431

Loan Terms
Initial Loan Funding
$162,456
Rehab Loan Funding
$50,800
Total Loan Commitment
$213,256
Points
$4,265
Loan Closing Costs
$6,130
Interest Carry
$10,751
Total Financing Cost
$21,147

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)
$2,315
Misc.
Total Loan Closing
$6,130

Residual
As Repaired Value (ARV)
$355,400
Sale Costs
%
$21,324
Property Taxes
%
$772
Property Insurance
%
$1,157
Interest Carry - Purchase Loan Funding
$8,529
Interest Carry - Rehab Loan Funding
$2,223
Net Exit Price
$321,395
Cash Investment
$53,431
Loan payoff
$213,256
Estimated Profit
$54,709
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.