248481

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
%
%
%
%

$59,788

Cash Investment

$65,341

Profit

109%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$236,550
Buyer's Premium
Purchase Closing Costs
$2,656
Loan Points
$4,967
Loan Closing Costs
$4,856
Total Acquisition Cost
$249,028
Initial Loan Funding
$189,240
Cash Required to Close
$59,788
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,788

Loan Terms
Initial Loan Funding
$189,240
Rehab Loan Funding
$59,100
Total Loan Commitment
$248,340
Points
$4,967
Loan Closing Costs
$4,856
Interest Carry
$12,521
Total Financing Cost
$22,343

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,656
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,656
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)
$1,041
Misc.
Total Loan Closing
$4,856

Residual
As Repaired Value (ARV)
$414,000
Sale Costs
%
$24,840
Property Taxes
%
$2,649
Property Insurance
%
$520
Interest Carry - Purchase Loan Funding
$9,935
Interest Carry - Rehab Loan Funding
$2,586
Net Exit Price
$373,470
Cash Investment
$59,788
Loan payoff
$248,340
Estimated Profit
$65,341
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.