249584

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
%
%
%
%

$58,480

Cash Investment

$63,620

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$230,920
Buyer's Premium
Purchase Closing Costs
$2,616
Loan Points
$4,849
Loan Closing Costs
$4,831
Total Acquisition Cost
$243,216
Initial Loan Funding
$184,736
Cash Required to Close
$58,480
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,480

Loan Terms
Initial Loan Funding
$184,736
Rehab Loan Funding
$57,700
Total Loan Commitment
$242,436
Points
$4,849
Loan Closing Costs
$4,831
Interest Carry
$12,223
Total Financing Cost
$21,903

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,616
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,616
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)
$1,016
Misc.
Total Loan Closing
$4,831

Residual
As Repaired Value (ARV)
$404,100
Sale Costs
%
$24,246
Property Taxes
%
$2,586
Property Insurance
%
$508
Interest Carry - Purchase Loan Funding
$9,699
Interest Carry - Rehab Loan Funding
$2,524
Net Exit Price
$364,537
Cash Investment
$58,480
Loan payoff
$242,436
Estimated Profit
$63,620
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.