248741

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
%
%
%
%

$54,562

Cash Investment

$58,105

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$210,700
Buyer's Premium
Purchase Closing Costs
$3,254
Loan Points
$4,425
Loan Closing Costs
$4,742
Total Acquisition Cost
$223,122
Initial Loan Funding
$168,560
Cash Required to Close
$54,562
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,562

Loan Terms
Initial Loan Funding
$168,560
Rehab Loan Funding
$52,700
Total Loan Commitment
$221,260
Points
$4,425
Loan Closing Costs
$4,742
Interest Carry
$11,155
Total Financing Cost
$20,322

Closing Costs
Deed/Transfer Tax - County
%
$780
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,475
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,254
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)
$927
Misc.
Total Loan Closing
$4,742

Residual
As Repaired Value (ARV)
$368,700
Sale Costs
%
$22,122
Property Taxes
%
$1,032
Property Insurance
%
$464
Interest Carry - Purchase Loan Funding
$8,849
Interest Carry - Rehab Loan Funding
$2,306
Net Exit Price
$333,927
Cash Investment
$54,562
Loan payoff
$221,260
Estimated Profit
$58,105
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.