507017

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
%
%
%
%

$54,240

Cash Investment

$58,860

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$211,310
Buyer's Premium
Purchase Closing Costs
$2,796
Loan Points
$4,437
Loan Closing Costs
$4,745
Total Acquisition Cost
$223,288
Initial Loan Funding
$169,048
Cash Required to Close
$54,240
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,240

Loan Terms
Initial Loan Funding
$169,048
Rehab Loan Funding
$52,800
Total Loan Commitment
$221,848
Points
$4,437
Loan Closing Costs
$4,745
Interest Carry
$11,185
Total Financing Cost
$20,367

Closing Costs
Deed/Transfer Tax - County
%
$317
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,479
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,796
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)
$930
Misc.
Total Loan Closing
$4,745

Residual
As Repaired Value (ARV)
$369,800
Sale Costs
%
$22,188
Property Taxes
%
$1,014
Property Insurance
%
$465
Interest Carry - Purchase Loan Funding
$8,875
Interest Carry - Rehab Loan Funding
$2,310
Net Exit Price
$334,948
Cash Investment
$54,240
Loan payoff
$221,848
Estimated Profit
$58,860
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.