302663

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
%
%
%
%

$53,980

Cash Investment

$55,439

Profit

103%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$205,370
Buyer's Premium
Purchase Closing Costs
$2,438
Loan Points
$4,312
Loan Closing Costs
$6,156
Total Acquisition Cost
$218,276
Initial Loan Funding
$164,296
Cash Required to Close
$53,980
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,980

Loan Terms
Initial Loan Funding
$164,296
Rehab Loan Funding
$51,300
Total Loan Commitment
$215,596
Points
$4,312
Loan Closing Costs
$6,156
Interest Carry
$10,870
Total Financing Cost
$21,338

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,438
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,438
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)
$2,341
Misc.
Total Loan Closing
$6,156

Residual
As Repaired Value (ARV)
$359,400
Sale Costs
%
$21,564
Property Taxes
%
$780
Property Insurance
%
$1,171
Interest Carry - Purchase Loan Funding
$8,626
Interest Carry - Rehab Loan Funding
$2,244
Net Exit Price
$325,015
Cash Investment
$53,980
Loan payoff
$215,596
Estimated Profit
$55,439
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.