249491

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
%
%
%
%

$55,608

Cash Investment

$59,997

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$218,560
Buyer's Premium
Purchase Closing Costs
$2,530
Loan Points
$4,589
Loan Closing Costs
$4,777
Total Acquisition Cost
$230,456
Initial Loan Funding
$174,848
Cash Required to Close
$55,608
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,608

Loan Terms
Initial Loan Funding
$174,848
Rehab Loan Funding
$54,600
Total Loan Commitment
$229,448
Points
$4,589
Loan Closing Costs
$4,777
Interest Carry
$11,568
Total Financing Cost
$20,934

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,530
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,530
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)
$962
Misc.
Total Loan Closing
$4,777

Residual
As Repaired Value (ARV)
$382,500
Sale Costs
%
$22,950
Property Taxes
%
$2,448
Property Insurance
%
$481
Interest Carry - Purchase Loan Funding
$9,180
Interest Carry - Rehab Loan Funding
$2,389
Net Exit Price
$345,053
Cash Investment
$55,608
Loan payoff
$229,448
Estimated Profit
$59,997
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.