249271

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
%
%
%
%

$56,580

Cash Investment

$61,163

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$222,740
Buyer's Premium
Purchase Closing Costs
$2,559
Loan Points
$4,678
Loan Closing Costs
$4,795
Total Acquisition Cost
$234,772
Initial Loan Funding
$178,192
Cash Required to Close
$56,580
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,580

Loan Terms
Initial Loan Funding
$178,192
Rehab Loan Funding
$55,700
Total Loan Commitment
$233,892
Points
$4,678
Loan Closing Costs
$4,795
Interest Carry
$11,792
Total Financing Cost
$21,265

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,559
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,559
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)
$980
Misc.
Total Loan Closing
$4,795

Residual
As Repaired Value (ARV)
$389,800
Sale Costs
%
$23,388
Property Taxes
%
$2,495
Property Insurance
%
$490
Interest Carry - Purchase Loan Funding
$9,355
Interest Carry - Rehab Loan Funding
$2,437
Net Exit Price
$351,635
Cash Investment
$56,580
Loan payoff
$233,892
Estimated Profit
$61,163
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.