249057

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
%
%
%
%

$53,197

Cash Investment

$56,884

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$208,190
Buyer's Premium
Purchase Closing Costs
$2,457
Loan Points
$4,371
Loan Closing Costs
$4,731
Total Acquisition Cost
$219,749
Initial Loan Funding
$166,552
Cash Required to Close
$53,197
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,197

Loan Terms
Initial Loan Funding
$166,552
Rehab Loan Funding
$52,000
Total Loan Commitment
$218,552
Points
$4,371
Loan Closing Costs
$4,731
Interest Carry
$11,019
Total Financing Cost
$20,121

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,457
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,457
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)
$916
Misc.
Total Loan Closing
$4,731

Residual
As Repaired Value (ARV)
$364,300
Sale Costs
%
$21,858
Property Taxes
%
$2,332
Property Insurance
%
$458
Interest Carry - Purchase Loan Funding
$8,744
Interest Carry - Rehab Loan Funding
$2,275
Net Exit Price
$328,633
Cash Investment
$53,197
Loan payoff
$218,552
Estimated Profit
$56,884
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.