250886

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
%
%
%
%

$55,703

Cash Investment

$60,105

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$218,970
Buyer's Premium
Purchase Closing Costs
$2,533
Loan Points
$4,598
Loan Closing Costs
$4,778
Total Acquisition Cost
$230,879
Initial Loan Funding
$175,176
Cash Required to Close
$55,703
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,703

Loan Terms
Initial Loan Funding
$175,176
Rehab Loan Funding
$54,700
Total Loan Commitment
$229,876
Points
$4,598
Loan Closing Costs
$4,778
Interest Carry
$11,590
Total Financing Cost
$20,966

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,533
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,533
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)
$963
Misc.
Total Loan Closing
$4,778

Residual
As Repaired Value (ARV)
$383,200
Sale Costs
%
$22,992
Property Taxes
%
$2,452
Property Insurance
%
$482
Interest Carry - Purchase Loan Funding
$9,197
Interest Carry - Rehab Loan Funding
$2,393
Net Exit Price
$345,684
Cash Investment
$55,703
Loan payoff
$229,876
Estimated Profit
$60,105
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.