249506

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
%
%
%
%

$55,365

Cash Investment

$60,681

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$217,510
Buyer's Premium
Purchase Closing Costs
$2,523
Loan Points
$4,568
Loan Closing Costs
$4,772
Total Acquisition Cost
$229,373
Initial Loan Funding
$174,008
Cash Required to Close
$55,365
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,365

Loan Terms
Initial Loan Funding
$174,008
Rehab Loan Funding
$54,400
Total Loan Commitment
$228,408
Points
$4,568
Loan Closing Costs
$4,772
Interest Carry
$11,515
Total Financing Cost
$20,856

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,523
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,523
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)
$957
Misc.
Total Loan Closing
$4,772

Residual
As Repaired Value (ARV)
$380,600
Sale Costs
%
$22,836
Property Taxes
%
$1,316
Property Insurance
%
$479
Interest Carry - Purchase Loan Funding
$9,135
Interest Carry - Rehab Loan Funding
$2,380
Net Exit Price
$344,454
Cash Investment
$55,365
Loan payoff
$228,408
Estimated Profit
$60,681
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.