249969

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
%
%
%
%

$58,092

Cash Investment

$63,128

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$229,250
Buyer's Premium
Purchase Closing Costs
$2,605
Loan Points
$4,814
Loan Closing Costs
$4,824
Total Acquisition Cost
$241,492
Initial Loan Funding
$183,400
Cash Required to Close
$58,092
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,092

Loan Terms
Initial Loan Funding
$183,400
Rehab Loan Funding
$57,300
Total Loan Commitment
$240,700
Points
$4,814
Loan Closing Costs
$4,824
Interest Carry
$12,135
Total Financing Cost
$21,773

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,605
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,605
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)
$1,009
Misc.
Total Loan Closing
$4,824

Residual
As Repaired Value (ARV)
$401,200
Sale Costs
%
$24,072
Property Taxes
%
$2,568
Property Insurance
%
$504
Interest Carry - Purchase Loan Funding
$9,629
Interest Carry - Rehab Loan Funding
$2,507
Net Exit Price
$361,921
Cash Investment
$58,092
Loan payoff
$240,700
Estimated Profit
$63,128
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.