302589

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
%
%
%
%

$53,685

Cash Investment

$55,026

Profit

103%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$204,140
Buyer's Premium
Purchase Closing Costs
$2,429
Loan Points
$4,286
Loan Closing Costs
$6,142
Total Acquisition Cost
$216,997
Initial Loan Funding
$163,312
Cash Required to Close
$53,685
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,685

Loan Terms
Initial Loan Funding
$163,312
Rehab Loan Funding
$51,000
Total Loan Commitment
$214,312
Points
$4,286
Loan Closing Costs
$6,142
Interest Carry
$10,805
Total Financing Cost
$21,234

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,429
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,429
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)
$2,327
Misc.
Total Loan Closing
$6,142

Residual
As Repaired Value (ARV)
$357,200
Sale Costs
%
$21,432
Property Taxes
%
$776
Property Insurance
%
$1,164
Interest Carry - Purchase Loan Funding
$8,574
Interest Carry - Rehab Loan Funding
$2,231
Net Exit Price
$323,024
Cash Investment
$53,685
Loan payoff
$214,312
Estimated Profit
$55,026
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.