243747

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
%
%
%
%

$55,304

Cash Investment

$60,692

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$217,250
Buyer's Premium
Purchase Closing Costs
$2,521
Loan Points
$4,562
Loan Closing Costs
$4,771
Total Acquisition Cost
$229,104
Initial Loan Funding
$173,800
Cash Required to Close
$55,304
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,304

Loan Terms
Initial Loan Funding
$173,800
Rehab Loan Funding
$54,300
Total Loan Commitment
$228,100
Points
$4,562
Loan Closing Costs
$4,771
Interest Carry
$11,500
Total Financing Cost
$20,833

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,521
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,521
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)
$956
Misc.
Total Loan Closing
$4,771

Residual
As Repaired Value (ARV)
$380,200
Sale Costs
%
$22,812
Property Taxes
%
$1,314
Property Insurance
%
$478
Interest Carry - Purchase Loan Funding
$9,125
Interest Carry - Rehab Loan Funding
$2,376
Net Exit Price
$344,096
Cash Investment
$55,304
Loan payoff
$228,100
Estimated Profit
$60,692
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.