248519

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
%
%
%
%

$58,314

Cash Investment

$63,378

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$230,200
Buyer's Premium
Purchase Closing Costs
$2,611
Loan Points
$4,835
Loan Closing Costs
$4,828
Total Acquisition Cost
$242,474
Initial Loan Funding
$184,160
Cash Required to Close
$58,314
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,314

Loan Terms
Initial Loan Funding
$184,160
Rehab Loan Funding
$57,600
Total Loan Commitment
$241,760
Points
$4,835
Loan Closing Costs
$4,828
Interest Carry
$12,188
Total Financing Cost
$21,851

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,611
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,611
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)
$1,013
Misc.
Total Loan Closing
$4,828

Residual
As Repaired Value (ARV)
$402,900
Sale Costs
%
$24,174
Property Taxes
%
$2,578
Property Insurance
%
$506
Interest Carry - Purchase Loan Funding
$9,668
Interest Carry - Rehab Loan Funding
$2,520
Net Exit Price
$363,453
Cash Investment
$58,314
Loan payoff
$241,760
Estimated Profit
$63,378
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.