302774

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
%
%
%
%

$55,793

Cash Investment

$61,891

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$219,360
Buyer's Premium
Purchase Closing Costs
$2,536
Loan Points
$4,606
Loan Closing Costs
$4,780
Total Acquisition Cost
$231,281
Initial Loan Funding
$175,488
Cash Required to Close
$55,793
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,793

Loan Terms
Initial Loan Funding
$175,488
Rehab Loan Funding
$54,800
Total Loan Commitment
$230,288
Points
$4,606
Loan Closing Costs
$4,780
Interest Carry
$11,611
Total Financing Cost
$20,997

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,536
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,536
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)
$965
Misc.
Total Loan Closing
$4,780

Residual
As Repaired Value (ARV)
$383,900
Sale Costs
%
$23,034
Property Taxes
%
$801
Property Insurance
%
$483
Interest Carry - Purchase Loan Funding
$9,213
Interest Carry - Rehab Loan Funding
$2,398
Net Exit Price
$347,972
Cash Investment
$55,793
Loan payoff
$230,288
Estimated Profit
$61,891
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.