249736

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
%
%
%
%

$57,449

Cash Investment

$62,266

Profit

108%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$226,480
Buyer's Premium
Purchase Closing Costs
$2,585
Loan Points
$4,756
Loan Closing Costs
$4,812
Total Acquisition Cost
$238,633
Initial Loan Funding
$181,184
Cash Required to Close
$57,449
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$57,449

Loan Terms
Initial Loan Funding
$181,184
Rehab Loan Funding
$56,600
Total Loan Commitment
$237,784
Points
$4,756
Loan Closing Costs
$4,812
Interest Carry
$11,988
Total Financing Cost
$21,556

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,585
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,585
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)
$997
Misc.
Total Loan Closing
$4,812

Residual
As Repaired Value (ARV)
$396,300
Sale Costs
%
$23,778
Property Taxes
%
$2,537
Property Insurance
%
$498
Interest Carry - Purchase Loan Funding
$9,512
Interest Carry - Rehab Loan Funding
$2,476
Net Exit Price
$357,499
Cash Investment
$57,449
Loan payoff
$237,784
Estimated Profit
$62,266
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.