249832

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
%
%
%
%

$58,075

Cash Investment

$62,630

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$225,580
Buyer's Premium
Purchase Closing Costs
$3,414
Loan Points
$4,737
Loan Closing Costs
$4,808
Total Acquisition Cost
$238,539
Initial Loan Funding
$180,464
Cash Required to Close
$58,075
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,075

Loan Terms
Initial Loan Funding
$180,464
Rehab Loan Funding
$56,400
Total Loan Commitment
$236,864
Points
$4,737
Loan Closing Costs
$4,808
Interest Carry
$11,942
Total Financing Cost
$21,487

Closing Costs
Deed/Transfer Tax - County
%
$835
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,579
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,414
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)
$993
Misc.
Total Loan Closing
$4,808

Residual
As Repaired Value (ARV)
$394,800
Sale Costs
%
$23,688
Property Taxes
%
$1,105
Property Insurance
%
$496
Interest Carry - Purchase Loan Funding
$9,474
Interest Carry - Rehab Loan Funding
$2,468
Net Exit Price
$357,569
Cash Investment
$58,075
Loan payoff
$236,864
Estimated Profit
$62,630
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.