519987

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
%
%
%
%

$56,667

Cash Investment

$61,659

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$221,210
Buyer's Premium
Purchase Closing Costs
$2,991
Loan Points
$4,645
Loan Closing Costs
$4,788
Total Acquisition Cost
$233,635
Initial Loan Funding
$176,968
Cash Required to Close
$56,667
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,667

Loan Terms
Initial Loan Funding
$176,968
Rehab Loan Funding
$55,300
Total Loan Commitment
$232,268
Points
$4,645
Loan Closing Costs
$4,788
Interest Carry
$11,710
Total Financing Cost
$21,144

Closing Costs
Deed/Transfer Tax - County
%
$442
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,548
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,991
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)
$973
Misc.
Total Loan Closing
$4,788

Residual
As Repaired Value (ARV)
$387,100
Sale Costs
%
$23,226
Property Taxes
%
$1,084
Property Insurance
%
$487
Interest Carry - Purchase Loan Funding
$9,291
Interest Carry - Rehab Loan Funding
$2,419
Net Exit Price
$350,593
Cash Investment
$56,667
Loan payoff
$232,268
Estimated Profit
$61,659
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.