243191

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
%
%
%
%

$54,617

Cash Investment

$59,738

Profit

109%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$214,290
Buyer's Premium
Purchase Closing Costs
$2,500
Loan Points
$4,501
Loan Closing Costs
$4,758
Total Acquisition Cost
$226,049
Initial Loan Funding
$171,432
Cash Required to Close
$54,617
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,617

Loan Terms
Initial Loan Funding
$171,432
Rehab Loan Funding
$53,600
Total Loan Commitment
$225,032
Points
$4,501
Loan Closing Costs
$4,758
Interest Carry
$11,345
Total Financing Cost
$20,604

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,500
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,500
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)
$943
Misc.
Total Loan Closing
$4,758

Residual
As Repaired Value (ARV)
$375,000
Sale Costs
%
$22,500
Property Taxes
%
$1,296
Property Insurance
%
$471
Interest Carry - Purchase Loan Funding
$9,000
Interest Carry - Rehab Loan Funding
$2,345
Net Exit Price
$339,387
Cash Investment
$54,617
Loan payoff
$225,032
Estimated Profit
$59,738
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.