302622

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
%
%
%
%

$59,235

Cash Investment

$61,849

Profit

104%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$227,320
Buyer's Premium
Purchase Closing Costs
$2,591
Loan Points
$4,773
Loan Closing Costs
$6,406
Total Acquisition Cost
$241,091
Initial Loan Funding
$181,856
Cash Required to Close
$59,235
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,235

Loan Terms
Initial Loan Funding
$181,856
Rehab Loan Funding
$56,800
Total Loan Commitment
$238,656
Points
$4,773
Loan Closing Costs
$6,406
Interest Carry
$12,032
Total Financing Cost
$23,212

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,591
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,591
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)
$2,591
Misc.
Total Loan Closing
$6,406

Residual
As Repaired Value (ARV)
$397,800
Sale Costs
%
$23,868
Property Taxes
%
$864
Property Insurance
%
$1,296
Interest Carry - Purchase Loan Funding
$9,547
Interest Carry - Rehab Loan Funding
$2,485
Net Exit Price
$359,740
Cash Investment
$59,235
Loan payoff
$238,656
Estimated Profit
$61,849
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.