251327

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
%
%
%
%

$54,519

Cash Investment

$58,538

Profit

107%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$213,870
Buyer's Premium
Purchase Closing Costs
$2,497
Loan Points
$4,492
Loan Closing Costs
$4,756
Total Acquisition Cost
$225,615
Initial Loan Funding
$171,096
Cash Required to Close
$54,519
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,519

Loan Terms
Initial Loan Funding
$171,096
Rehab Loan Funding
$53,500
Total Loan Commitment
$224,596
Points
$4,492
Loan Closing Costs
$4,756
Interest Carry
$11,323
Total Financing Cost
$20,571

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,497
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,497
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)
$941
Misc.
Total Loan Closing
$4,756

Residual
As Repaired Value (ARV)
$374,300
Sale Costs
%
$22,458
Property Taxes
%
$2,395
Property Insurance
%
$471
Interest Carry - Purchase Loan Funding
$8,983
Interest Carry - Rehab Loan Funding
$2,341
Net Exit Price
$337,653
Cash Investment
$54,519
Loan payoff
$224,596
Estimated Profit
$58,538
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.