243687

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
%
%
%
%

$53,596

Cash Investment

$58,401

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$209,900
Buyer's Premium
Purchase Closing Costs
$2,469
Loan Points
$4,408
Loan Closing Costs
$4,739
Total Acquisition Cost
$221,516
Initial Loan Funding
$167,920
Cash Required to Close
$53,596
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,596

Loan Terms
Initial Loan Funding
$167,920
Rehab Loan Funding
$52,500
Total Loan Commitment
$220,420
Points
$4,408
Loan Closing Costs
$4,739
Interest Carry
$11,113
Total Financing Cost
$20,260

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,469
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,469
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)
$924
Misc.
Total Loan Closing
$4,739

Residual
As Repaired Value (ARV)
$367,300
Sale Costs
%
$22,038
Property Taxes
%
$1,270
Property Insurance
%
$462
Interest Carry - Purchase Loan Funding
$8,816
Interest Carry - Rehab Loan Funding
$2,297
Net Exit Price
$332,418
Cash Investment
$53,596
Loan payoff
$220,420
Estimated Profit
$58,401
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.