243673

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
%
%
%
%

$53,794

Cash Investment

$58,683

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$210,750
Buyer's Premium
Purchase Closing Costs
$2,475
Loan Points
$4,426
Loan Closing Costs
$4,742
Total Acquisition Cost
$222,394
Initial Loan Funding
$168,600
Cash Required to Close
$53,794
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,794

Loan Terms
Initial Loan Funding
$168,600
Rehab Loan Funding
$52,700
Total Loan Commitment
$221,300
Points
$4,426
Loan Closing Costs
$4,742
Interest Carry
$11,157
Total Financing Cost
$20,325

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,475
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,475
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)
$927
Misc.
Total Loan Closing
$4,742

Residual
As Repaired Value (ARV)
$368,800
Sale Costs
%
$22,128
Property Taxes
%
$1,275
Property Insurance
%
$464
Interest Carry - Purchase Loan Funding
$8,852
Interest Carry - Rehab Loan Funding
$2,306
Net Exit Price
$333,776
Cash Investment
$53,794
Loan payoff
$221,300
Estimated Profit
$58,683
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.