248745

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
%
%
%
%

$56,020

Cash Investment

$60,463

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$220,330
Buyer's Premium
Purchase Closing Costs
$2,542
Loan Points
$4,627
Loan Closing Costs
$4,784
Total Acquisition Cost
$232,284
Initial Loan Funding
$176,264
Cash Required to Close
$56,020
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,020

Loan Terms
Initial Loan Funding
$176,264
Rehab Loan Funding
$55,100
Total Loan Commitment
$231,364
Points
$4,627
Loan Closing Costs
$4,784
Interest Carry
$11,664
Total Financing Cost
$21,076

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,542
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,542
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)
$969
Misc.
Total Loan Closing
$4,784

Residual
As Repaired Value (ARV)
$385,600
Sale Costs
%
$23,136
Property Taxes
%
$2,468
Property Insurance
%
$485
Interest Carry - Purchase Loan Funding
$9,254
Interest Carry - Rehab Loan Funding
$2,411
Net Exit Price
$347,847
Cash Investment
$56,020
Loan payoff
$231,364
Estimated Profit
$60,463
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.