249052

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
%
%
%
%

$57,161

Cash Investment

$61,954

Profit

108%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$225,240
Buyer's Premium
Purchase Closing Costs
$2,577
Loan Points
$4,730
Loan Closing Costs
$4,806
Total Acquisition Cost
$237,353
Initial Loan Funding
$180,192
Cash Required to Close
$57,161
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$57,161

Loan Terms
Initial Loan Funding
$180,192
Rehab Loan Funding
$56,300
Total Loan Commitment
$236,492
Points
$4,730
Loan Closing Costs
$4,806
Interest Carry
$11,923
Total Financing Cost
$21,459

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,577
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,577
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)
$991
Misc.
Total Loan Closing
$4,806

Residual
As Repaired Value (ARV)
$394,200
Sale Costs
%
$23,652
Property Taxes
%
$2,523
Property Insurance
%
$496
Interest Carry - Purchase Loan Funding
$9,460
Interest Carry - Rehab Loan Funding
$2,463
Net Exit Price
$355,607
Cash Investment
$57,161
Loan payoff
$236,492
Estimated Profit
$61,954
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.