248617

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
%
%
%
%

$54,204

Cash Investment

$58,169

Profit

107%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$212,520
Buyer's Premium
Purchase Closing Costs
$2,488
Loan Points
$4,462
Loan Closing Costs
$4,750
Total Acquisition Cost
$224,220
Initial Loan Funding
$170,016
Cash Required to Close
$54,204
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,204

Loan Terms
Initial Loan Funding
$170,016
Rehab Loan Funding
$53,100
Total Loan Commitment
$223,116
Points
$4,462
Loan Closing Costs
$4,750
Interest Carry
$11,249
Total Financing Cost
$20,461

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,488
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,488
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)
$935
Misc.
Total Loan Closing
$4,750

Residual
As Repaired Value (ARV)
$371,900
Sale Costs
%
$22,314
Property Taxes
%
$2,380
Property Insurance
%
$468
Interest Carry - Purchase Loan Funding
$8,926
Interest Carry - Rehab Loan Funding
$2,323
Net Exit Price
$335,489
Cash Investment
$54,204
Loan payoff
$223,116
Estimated Profit
$58,169
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.