248857

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
%
%
%
%

$53,524

Cash Investment

$57,292

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$209,590
Buyer's Premium
Purchase Closing Costs
$2,467
Loan Points
$4,401
Loan Closing Costs
$4,737
Total Acquisition Cost
$221,196
Initial Loan Funding
$167,672
Cash Required to Close
$53,524
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,524

Loan Terms
Initial Loan Funding
$167,672
Rehab Loan Funding
$52,400
Total Loan Commitment
$220,072
Points
$4,401
Loan Closing Costs
$4,737
Interest Carry
$11,095
Total Financing Cost
$20,234

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,467
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,467
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)
$922
Misc.
Total Loan Closing
$4,737

Residual
As Repaired Value (ARV)
$366,800
Sale Costs
%
$22,008
Property Taxes
%
$2,347
Property Insurance
%
$461
Interest Carry - Purchase Loan Funding
$8,803
Interest Carry - Rehab Loan Funding
$2,293
Net Exit Price
$330,888
Cash Investment
$53,524
Loan payoff
$220,072
Estimated Profit
$57,292
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.