302570

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
%
%
%
%

$54,407

Cash Investment

$55,889

Profit

103%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$207,150
Buyer's Premium
Purchase Closing Costs
$2,450
Loan Points
$4,350
Loan Closing Costs
$6,177
Total Acquisition Cost
$220,127
Initial Loan Funding
$165,720
Cash Required to Close
$54,407
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,407

Loan Terms
Initial Loan Funding
$165,720
Rehab Loan Funding
$51,800
Total Loan Commitment
$217,520
Points
$4,350
Loan Closing Costs
$6,177
Interest Carry
$10,967
Total Financing Cost
$21,493

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,450
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,450
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)
$2,362
Misc.
Total Loan Closing
$6,177

Residual
As Repaired Value (ARV)
$362,500
Sale Costs
%
$21,750
Property Taxes
%
$787
Property Insurance
%
$1,181
Interest Carry - Purchase Loan Funding
$8,700
Interest Carry - Rehab Loan Funding
$2,266
Net Exit Price
$327,816
Cash Investment
$54,407
Loan payoff
$217,520
Estimated Profit
$55,889
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.