248894

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
%
%
%
%

$55,552

Cash Investment

$59,461

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$214,900
Buyer's Premium
Purchase Closing Costs
$3,299
Loan Points
$4,512
Loan Closing Costs
$4,761
Total Acquisition Cost
$227,472
Initial Loan Funding
$171,920
Cash Required to Close
$55,552
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,552

Loan Terms
Initial Loan Funding
$171,920
Rehab Loan Funding
$53,700
Total Loan Commitment
$225,620
Points
$4,512
Loan Closing Costs
$4,761
Interest Carry
$11,375
Total Financing Cost
$20,648

Closing Costs
Deed/Transfer Tax - County
%
$795
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,504
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,299
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)
$946
Misc.
Total Loan Closing
$4,761

Residual
As Repaired Value (ARV)
$376,100
Sale Costs
%
$22,566
Property Taxes
%
$1,053
Property Insurance
%
$473
Interest Carry - Purchase Loan Funding
$9,026
Interest Carry - Rehab Loan Funding
$2,349
Net Exit Price
$340,633
Cash Investment
$55,552
Loan payoff
$225,620
Estimated Profit
$59,461
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.