249220

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
%
%
%
%

$52,358

Cash Investment

$55,415

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$201,370
Buyer's Premium
Purchase Closing Costs
$3,155
Loan Points
$4,228
Loan Closing Costs
$4,701
Total Acquisition Cost
$213,454
Initial Loan Funding
$161,096
Cash Required to Close
$52,358
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,358

Loan Terms
Initial Loan Funding
$161,096
Rehab Loan Funding
$50,300
Total Loan Commitment
$211,396
Points
$4,228
Loan Closing Costs
$4,701
Interest Carry
$10,658
Total Financing Cost
$19,587

Closing Costs
Deed/Transfer Tax - County
%
$745
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,410
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,155
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)
$886
Misc.
Total Loan Closing
$4,701

Residual
As Repaired Value (ARV)
$352,400
Sale Costs
%
$21,144
Property Taxes
%
$987
Property Insurance
%
$443
Interest Carry - Purchase Loan Funding
$8,458
Interest Carry - Rehab Loan Funding
$2,201
Net Exit Price
$319,168
Cash Investment
$52,358
Loan payoff
$211,396
Estimated Profit
$55,415
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.