302638

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
%
%
%
%

$58,798

Cash Investment

$61,254

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$225,490
Buyer's Premium
Purchase Closing Costs
$2,578
Loan Points
$4,736
Loan Closing Costs
$6,386
Total Acquisition Cost
$239,190
Initial Loan Funding
$180,392
Cash Required to Close
$58,798
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,798

Loan Terms
Initial Loan Funding
$180,392
Rehab Loan Funding
$56,400
Total Loan Commitment
$236,792
Points
$4,736
Loan Closing Costs
$6,386
Interest Carry
$11,938
Total Financing Cost
$23,060

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,578
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,578
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)
$2,571
Misc.
Total Loan Closing
$6,386

Residual
As Repaired Value (ARV)
$394,600
Sale Costs
%
$23,676
Property Taxes
%
$857
Property Insurance
%
$1,285
Interest Carry - Purchase Loan Funding
$9,471
Interest Carry - Rehab Loan Funding
$2,468
Net Exit Price
$356,844
Cash Investment
$58,798
Loan payoff
$236,792
Estimated Profit
$61,254
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.