251074

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
%
%
%
%

$53,691

Cash Investment

$57,428

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$210,310
Buyer's Premium
Purchase Closing Costs
$2,472
Loan Points
$4,417
Loan Closing Costs
$4,740
Total Acquisition Cost
$221,939
Initial Loan Funding
$168,248
Cash Required to Close
$53,691
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,691

Loan Terms
Initial Loan Funding
$168,248
Rehab Loan Funding
$52,600
Total Loan Commitment
$220,848
Points
$4,417
Loan Closing Costs
$4,740
Interest Carry
$11,134
Total Financing Cost
$20,292

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,472
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,472
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)
$925
Misc.
Total Loan Closing
$4,740

Residual
As Repaired Value (ARV)
$368,000
Sale Costs
%
$22,080
Property Taxes
%
$2,355
Property Insurance
%
$463
Interest Carry - Purchase Loan Funding
$8,833
Interest Carry - Rehab Loan Funding
$2,301
Net Exit Price
$331,968
Cash Investment
$53,691
Loan payoff
$220,848
Estimated Profit
$57,428
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.