249114

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
%
%
%
%

$56,234

Cash Investment

$60,294

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$217,790
Buyer's Premium
Purchase Closing Costs
$3,330
Loan Points
$4,573
Loan Closing Costs
$4,773
Total Acquisition Cost
$230,466
Initial Loan Funding
$174,232
Cash Required to Close
$56,234
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,234

Loan Terms
Initial Loan Funding
$174,232
Rehab Loan Funding
$54,400
Total Loan Commitment
$228,632
Points
$4,573
Loan Closing Costs
$4,773
Interest Carry
$11,527
Total Financing Cost
$20,873

Closing Costs
Deed/Transfer Tax - County
%
$806
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,525
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,330
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)
$958
Misc.
Total Loan Closing
$4,773

Residual
As Repaired Value (ARV)
$381,100
Sale Costs
%
$22,866
Property Taxes
%
$1,067
Property Insurance
%
$479
Interest Carry - Purchase Loan Funding
$9,147
Interest Carry - Rehab Loan Funding
$2,380
Net Exit Price
$345,161
Cash Investment
$56,234
Loan payoff
$228,632
Estimated Profit
$60,294
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.