302987

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
%
%
%
%

$54,898

Cash Investment

$60,607

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$215,500
Buyer's Premium
Purchase Closing Costs
$2,509
Loan Points
$4,526
Loan Closing Costs
$4,763
Total Acquisition Cost
$227,298
Initial Loan Funding
$172,400
Cash Required to Close
$54,898
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,898

Loan Terms
Initial Loan Funding
$172,400
Rehab Loan Funding
$53,900
Total Loan Commitment
$226,300
Points
$4,526
Loan Closing Costs
$4,763
Interest Carry
$11,409
Total Financing Cost
$20,698

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,509
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,509
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)
$948
Misc.
Total Loan Closing
$4,763

Residual
As Repaired Value (ARV)
$377,100
Sale Costs
%
$22,626
Property Taxes
%
$787
Property Insurance
%
$474
Interest Carry - Purchase Loan Funding
$9,051
Interest Carry - Rehab Loan Funding
$2,358
Net Exit Price
$341,804
Cash Investment
$54,898
Loan payoff
$226,300
Estimated Profit
$60,607
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.