249768

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
%
%
%
%

$57,312

Cash Investment

$63,336

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$225,890
Buyer's Premium
Purchase Closing Costs
$2,581
Loan Points
$4,744
Loan Closing Costs
$4,809
Total Acquisition Cost
$238,024
Initial Loan Funding
$180,712
Cash Required to Close
$57,312
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$57,312

Loan Terms
Initial Loan Funding
$180,712
Rehab Loan Funding
$56,500
Total Loan Commitment
$237,212
Points
$4,744
Loan Closing Costs
$4,809
Interest Carry
$11,959
Total Financing Cost
$21,512

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,581
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,581
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)
$994
Misc.
Total Loan Closing
$4,809

Residual
As Repaired Value (ARV)
$395,300
Sale Costs
%
$23,718
Property Taxes
%
$1,265
Property Insurance
%
$497
Interest Carry - Purchase Loan Funding
$9,487
Interest Carry - Rehab Loan Funding
$2,472
Net Exit Price
$357,861
Cash Investment
$57,312
Loan payoff
$237,212
Estimated Profit
$63,336
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.