248268

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
%
%
%
%

$56,510

Cash Investment

$61,124

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$222,440
Buyer's Premium
Purchase Closing Costs
$2,557
Loan Points
$4,671
Loan Closing Costs
$4,794
Total Acquisition Cost
$234,462
Initial Loan Funding
$177,952
Cash Required to Close
$56,510
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,510

Loan Terms
Initial Loan Funding
$177,952
Rehab Loan Funding
$55,600
Total Loan Commitment
$233,552
Points
$4,671
Loan Closing Costs
$4,794
Interest Carry
$11,775
Total Financing Cost
$21,240

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,557
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,557
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)
$979
Misc.
Total Loan Closing
$4,794

Residual
As Repaired Value (ARV)
$389,300
Sale Costs
%
$23,358
Property Taxes
%
$2,491
Property Insurance
%
$489
Interest Carry - Purchase Loan Funding
$9,342
Interest Carry - Rehab Loan Funding
$2,433
Net Exit Price
$351,186
Cash Investment
$56,510
Loan payoff
$233,552
Estimated Profit
$61,124
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.