250664

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
%
%
%
%

$53,739

Cash Investment

$57,577

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$210,520
Buyer's Premium
Purchase Closing Costs
$2,474
Loan Points
$4,420
Loan Closing Costs
$4,741
Total Acquisition Cost
$222,155
Initial Loan Funding
$168,416
Cash Required to Close
$53,739
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,739

Loan Terms
Initial Loan Funding
$168,416
Rehab Loan Funding
$52,600
Total Loan Commitment
$221,016
Points
$4,420
Loan Closing Costs
$4,741
Interest Carry
$11,143
Total Financing Cost
$20,305

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,474
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,474
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)
$926
Misc.
Total Loan Closing
$4,741

Residual
As Repaired Value (ARV)
$368,400
Sale Costs
%
$22,104
Property Taxes
%
$2,358
Property Insurance
%
$463
Interest Carry - Purchase Loan Funding
$8,842
Interest Carry - Rehab Loan Funding
$2,301
Net Exit Price
$332,332
Cash Investment
$53,739
Loan payoff
$221,016
Estimated Profit
$57,577
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.