302854

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
%
%
%
%

$52,773

Cash Investment

$57,841

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$206,360
Buyer's Premium
Purchase Closing Costs
$2,445
Loan Points
$4,334
Loan Closing Costs
$4,723
Total Acquisition Cost
$217,861
Initial Loan Funding
$165,088
Cash Required to Close
$52,773
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,773

Loan Terms
Initial Loan Funding
$165,088
Rehab Loan Funding
$51,600
Total Loan Commitment
$216,688
Points
$4,334
Loan Closing Costs
$4,723
Interest Carry
$10,925
Total Financing Cost
$19,981

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,445
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,445
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)
$908
Misc.
Total Loan Closing
$4,723

Residual
As Repaired Value (ARV)
$361,100
Sale Costs
%
$21,666
Property Taxes
%
$753
Property Insurance
%
$454
Interest Carry - Purchase Loan Funding
$8,667
Interest Carry - Rehab Loan Funding
$2,258
Net Exit Price
$327,302
Cash Investment
$52,773
Loan payoff
$216,688
Estimated Profit
$57,841
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.