302590

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
%
%
%
%

$55,245

Cash Investment

$56,865

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$210,650
Buyer's Premium
Purchase Closing Costs
$2,475
Loan Points
$4,424
Loan Closing Costs
$6,216
Total Acquisition Cost
$223,765
Initial Loan Funding
$168,520
Cash Required to Close
$55,245
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,245

Loan Terms
Initial Loan Funding
$168,520
Rehab Loan Funding
$52,700
Total Loan Commitment
$221,220
Points
$4,424
Loan Closing Costs
$6,216
Interest Carry
$11,153
Total Financing Cost
$21,794

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,475
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,475
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)
$2,401
Misc.
Total Loan Closing
$6,216

Residual
As Repaired Value (ARV)
$368,600
Sale Costs
%
$22,116
Property Taxes
%
$800
Property Insurance
%
$1,201
Interest Carry - Purchase Loan Funding
$8,847
Interest Carry - Rehab Loan Funding
$2,306
Net Exit Price
$333,330
Cash Investment
$55,245
Loan payoff
$221,220
Estimated Profit
$56,865
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.