302924

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
%
%
%
%

$56,836

Cash Investment

$63,129

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$223,840
Buyer's Premium
Purchase Closing Costs
$2,567
Loan Points
$4,701
Loan Closing Costs
$4,800
Total Acquisition Cost
$235,908
Initial Loan Funding
$179,072
Cash Required to Close
$56,836
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,836

Loan Terms
Initial Loan Funding
$179,072
Rehab Loan Funding
$56,000
Total Loan Commitment
$235,072
Points
$4,701
Loan Closing Costs
$4,800
Interest Carry
$11,851
Total Financing Cost
$21,353

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,567
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,567
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)
$985
Misc.
Total Loan Closing
$4,800

Residual
As Repaired Value (ARV)
$391,700
Sale Costs
%
$23,502
Property Taxes
%
$817
Property Insurance
%
$492
Interest Carry - Purchase Loan Funding
$9,401
Interest Carry - Rehab Loan Funding
$2,450
Net Exit Price
$355,037
Cash Investment
$56,836
Loan payoff
$235,072
Estimated Profit
$63,129
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.