302804

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
%
%
%
%

$55,864

Cash Investment

$61,932

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$219,660
Buyer's Premium
Purchase Closing Costs
$2,538
Loan Points
$4,613
Loan Closing Costs
$4,782
Total Acquisition Cost
$231,592
Initial Loan Funding
$175,728
Cash Required to Close
$55,864
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,864

Loan Terms
Initial Loan Funding
$175,728
Rehab Loan Funding
$54,900
Total Loan Commitment
$230,628
Points
$4,613
Loan Closing Costs
$4,782
Interest Carry
$11,628
Total Financing Cost
$21,022

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,538
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,538
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)
$967
Misc.
Total Loan Closing
$4,782

Residual
As Repaired Value (ARV)
$384,400
Sale Costs
%
$23,064
Property Taxes
%
$802
Property Insurance
%
$483
Interest Carry - Purchase Loan Funding
$9,226
Interest Carry - Rehab Loan Funding
$2,402
Net Exit Price
$348,423
Cash Investment
$55,864
Loan payoff
$230,628
Estimated Profit
$61,932
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.