249090

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
%
%
%
%

$55,728

Cash Investment

$60,079

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$219,070
Buyer's Premium
Purchase Closing Costs
$2,533
Loan Points
$4,601
Loan Closing Costs
$4,779
Total Acquisition Cost
$230,984
Initial Loan Funding
$175,256
Cash Required to Close
$55,728
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,728

Loan Terms
Initial Loan Funding
$175,256
Rehab Loan Funding
$54,800
Total Loan Commitment
$230,056
Points
$4,601
Loan Closing Costs
$4,779
Interest Carry
$11,598
Total Financing Cost
$20,978

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,533
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,533
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)
$964
Misc.
Total Loan Closing
$4,779

Residual
As Repaired Value (ARV)
$383,400
Sale Costs
%
$23,004
Property Taxes
%
$2,454
Property Insurance
%
$482
Interest Carry - Purchase Loan Funding
$9,201
Interest Carry - Rehab Loan Funding
$2,398
Net Exit Price
$345,862
Cash Investment
$55,728
Loan payoff
$230,056
Estimated Profit
$60,079
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.