302598

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
%
%
%
%

$55,334

Cash Investment

$57,014

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$211,020
Buyer's Premium
Purchase Closing Costs
$2,477
Loan Points
$4,432
Loan Closing Costs
$6,221
Total Acquisition Cost
$224,150
Initial Loan Funding
$168,816
Cash Required to Close
$55,334
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,334

Loan Terms
Initial Loan Funding
$168,816
Rehab Loan Funding
$52,800
Total Loan Commitment
$221,616
Points
$4,432
Loan Closing Costs
$6,221
Interest Carry
$11,173
Total Financing Cost
$21,826

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,477
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,477
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)
$2,406
Misc.
Total Loan Closing
$6,221

Residual
As Repaired Value (ARV)
$369,300
Sale Costs
%
$22,158
Property Taxes
%
$802
Property Insurance
%
$1,203
Interest Carry - Purchase Loan Funding
$8,863
Interest Carry - Rehab Loan Funding
$2,310
Net Exit Price
$333,964
Cash Investment
$55,334
Loan payoff
$221,616
Estimated Profit
$57,014
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.