248850

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
%
%
%
%

$59,478

Cash Investment

$64,855

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$235,210
Buyer's Premium
Purchase Closing Costs
$2,646
Loan Points
$4,939
Loan Closing Costs
$4,850
Total Acquisition Cost
$247,646
Initial Loan Funding
$188,168
Cash Required to Close
$59,478
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,478

Loan Terms
Initial Loan Funding
$188,168
Rehab Loan Funding
$58,800
Total Loan Commitment
$246,968
Points
$4,939
Loan Closing Costs
$4,850
Interest Carry
$12,451
Total Financing Cost
$22,241

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,646
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,646
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)
$1,035
Misc.
Total Loan Closing
$4,850

Residual
As Repaired Value (ARV)
$411,600
Sale Costs
%
$24,696
Property Taxes
%
$2,634
Property Insurance
%
$517
Interest Carry - Purchase Loan Funding
$9,879
Interest Carry - Rehab Loan Funding
$2,573
Net Exit Price
$371,301
Cash Investment
$59,478
Loan payoff
$246,968
Estimated Profit
$64,855
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.