302889

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
%
%
%
%

$53,240

Cash Investment

$58,438

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$208,370
Buyer's Premium
Purchase Closing Costs
$2,459
Loan Points
$4,376
Loan Closing Costs
$4,732
Total Acquisition Cost
$219,936
Initial Loan Funding
$166,696
Cash Required to Close
$53,240
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,240

Loan Terms
Initial Loan Funding
$166,696
Rehab Loan Funding
$52,100
Total Loan Commitment
$218,796
Points
$4,376
Loan Closing Costs
$4,732
Interest Carry
$11,031
Total Financing Cost
$20,139

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,459
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,459
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)
$917
Misc.
Total Loan Closing
$4,732

Residual
As Repaired Value (ARV)
$364,600
Sale Costs
%
$21,876
Property Taxes
%
$761
Property Insurance
%
$458
Interest Carry - Purchase Loan Funding
$8,752
Interest Carry - Rehab Loan Funding
$2,279
Net Exit Price
$330,474
Cash Investment
$53,240
Loan payoff
$218,796
Estimated Profit
$58,438
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.