248990

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
%
%
%
%

$54,009

Cash Investment

$57,882

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$211,680
Buyer's Premium
Purchase Closing Costs
$2,482
Loan Points
$4,445
Loan Closing Costs
$4,746
Total Acquisition Cost
$223,353
Initial Loan Funding
$169,344
Cash Required to Close
$54,009
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,009

Loan Terms
Initial Loan Funding
$169,344
Rehab Loan Funding
$52,900
Total Loan Commitment
$222,244
Points
$4,445
Loan Closing Costs
$4,746
Interest Carry
$11,205
Total Financing Cost
$20,396

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,482
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,482
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)
$931
Misc.
Total Loan Closing
$4,746

Residual
As Repaired Value (ARV)
$370,400
Sale Costs
%
$22,224
Property Taxes
%
$2,371
Property Insurance
%
$466
Interest Carry - Purchase Loan Funding
$8,891
Interest Carry - Rehab Loan Funding
$2,314
Net Exit Price
$334,135
Cash Investment
$54,009
Loan payoff
$222,244
Estimated Profit
$57,882
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.