242684

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
%
%
%
%

$53,807

Cash Investment

$58,712

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$210,810
Buyer's Premium
Purchase Closing Costs
$2,476
Loan Points
$4,427
Loan Closing Costs
$4,743
Total Acquisition Cost
$222,455
Initial Loan Funding
$168,648
Cash Required to Close
$53,807
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,807

Loan Terms
Initial Loan Funding
$168,648
Rehab Loan Funding
$52,700
Total Loan Commitment
$221,348
Points
$4,427
Loan Closing Costs
$4,743
Interest Carry
$11,160
Total Financing Cost
$20,329

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,476
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,476
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)
$928
Misc.
Total Loan Closing
$4,743

Residual
As Repaired Value (ARV)
$368,900
Sale Costs
%
$22,134
Property Taxes
%
$1,275
Property Insurance
%
$464
Interest Carry - Purchase Loan Funding
$8,854
Interest Carry - Rehab Loan Funding
$2,306
Net Exit Price
$333,867
Cash Investment
$53,807
Loan payoff
$221,348
Estimated Profit
$58,712
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.