249333

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
%
%
%
%

$54,691

Cash Investment

$58,746

Profit

107%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$214,610
Buyer's Premium
Purchase Closing Costs
$2,502
Loan Points
$4,508
Loan Closing Costs
$4,759
Total Acquisition Cost
$226,379
Initial Loan Funding
$171,688
Cash Required to Close
$54,691
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,691

Loan Terms
Initial Loan Funding
$171,688
Rehab Loan Funding
$53,700
Total Loan Commitment
$225,388
Points
$4,508
Loan Closing Costs
$4,759
Interest Carry
$11,363
Total Financing Cost
$20,630

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,502
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,502
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)
$944
Misc.
Total Loan Closing
$4,759

Residual
As Repaired Value (ARV)
$375,600
Sale Costs
%
$22,536
Property Taxes
%
$2,404
Property Insurance
%
$472
Interest Carry - Purchase Loan Funding
$9,014
Interest Carry - Rehab Loan Funding
$2,349
Net Exit Price
$338,825
Cash Investment
$54,691
Loan payoff
$225,388
Estimated Profit
$58,746
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.