302629

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
%
%
%
%

$54,897

Cash Investment

$56,515

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$209,200
Buyer's Premium
Purchase Closing Costs
$2,464
Loan Points
$4,393
Loan Closing Costs
$6,200
Total Acquisition Cost
$222,257
Initial Loan Funding
$167,360
Cash Required to Close
$54,897
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,897

Loan Terms
Initial Loan Funding
$167,360
Rehab Loan Funding
$52,300
Total Loan Commitment
$219,660
Points
$4,393
Loan Closing Costs
$6,200
Interest Carry
$11,075
Total Financing Cost
$21,668

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,464
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,464
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)
$2,385
Misc.
Total Loan Closing
$6,200

Residual
As Repaired Value (ARV)
$366,100
Sale Costs
%
$21,966
Property Taxes
%
$795
Property Insurance
%
$1,192
Interest Carry - Purchase Loan Funding
$8,786
Interest Carry - Rehab Loan Funding
$2,288
Net Exit Price
$331,072
Cash Investment
$54,897
Loan payoff
$219,660
Estimated Profit
$56,515
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.