249347

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
%
%
%
%

$58,201

Cash Investment

$64,551

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$229,720
Buyer's Premium
Purchase Closing Costs
$2,608
Loan Points
$4,824
Loan Closing Costs
$4,826
Total Acquisition Cost
$241,977
Initial Loan Funding
$183,776
Cash Required to Close
$58,201
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,201

Loan Terms
Initial Loan Funding
$183,776
Rehab Loan Funding
$57,400
Total Loan Commitment
$241,176
Points
$4,824
Loan Closing Costs
$4,826
Interest Carry
$12,159
Total Financing Cost
$21,809

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,608
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,608
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)
$1,011
Misc.
Total Loan Closing
$4,826

Residual
As Repaired Value (ARV)
$402,000
Sale Costs
%
$24,120
Property Taxes
%
$1,286
Property Insurance
%
$505
Interest Carry - Purchase Loan Funding
$9,648
Interest Carry - Rehab Loan Funding
$2,511
Net Exit Price
$363,929
Cash Investment
$58,201
Loan payoff
$241,176
Estimated Profit
$64,551
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.