250949

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
%
%
%
%

$57,516

Cash Investment

$62,316

Profit

108%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$226,770
Buyer's Premium
Purchase Closing Costs
$2,587
Loan Points
$4,762
Loan Closing Costs
$4,813
Total Acquisition Cost
$238,932
Initial Loan Funding
$181,416
Cash Required to Close
$57,516
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$57,516

Loan Terms
Initial Loan Funding
$181,416
Rehab Loan Funding
$56,700
Total Loan Commitment
$238,116
Points
$4,762
Loan Closing Costs
$4,813
Interest Carry
$12,005
Total Financing Cost
$21,580

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,587
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,587
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)
$998
Misc.
Total Loan Closing
$4,813

Residual
As Repaired Value (ARV)
$396,800
Sale Costs
%
$23,808
Property Taxes
%
$2,540
Property Insurance
%
$499
Interest Carry - Purchase Loan Funding
$9,524
Interest Carry - Rehab Loan Funding
$2,481
Net Exit Price
$357,948
Cash Investment
$57,516
Loan payoff
$238,116
Estimated Profit
$62,316
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.