244094

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
%
%
%
%

$53,424

Cash Investment

$58,190

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$209,160
Buyer's Premium
Purchase Closing Costs
$2,464
Loan Points
$4,393
Loan Closing Costs
$4,735
Total Acquisition Cost
$220,752
Initial Loan Funding
$167,328
Cash Required to Close
$53,424
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,424

Loan Terms
Initial Loan Funding
$167,328
Rehab Loan Funding
$52,300
Total Loan Commitment
$219,628
Points
$4,393
Loan Closing Costs
$4,735
Interest Carry
$11,073
Total Financing Cost
$20,201

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,464
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,464
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)
$920
Misc.
Total Loan Closing
$4,735

Residual
As Repaired Value (ARV)
$366,000
Sale Costs
%
$21,960
Property Taxes
%
$1,265
Property Insurance
%
$460
Interest Carry - Purchase Loan Funding
$8,785
Interest Carry - Rehab Loan Funding
$2,288
Net Exit Price
$331,242
Cash Investment
$53,424
Loan payoff
$219,628
Estimated Profit
$58,190
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.