251395

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
%
%
%
%

$53,898

Cash Investment

$57,756

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$211,200
Buyer's Premium
Purchase Closing Costs
$2,478
Loan Points
$4,435
Loan Closing Costs
$4,744
Total Acquisition Cost
$222,858
Initial Loan Funding
$168,960
Cash Required to Close
$53,898
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,898

Loan Terms
Initial Loan Funding
$168,960
Rehab Loan Funding
$52,800
Total Loan Commitment
$221,760
Points
$4,435
Loan Closing Costs
$4,744
Interest Carry
$11,180
Total Financing Cost
$20,360

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,478
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,478
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)
$929
Misc.
Total Loan Closing
$4,744

Residual
As Repaired Value (ARV)
$369,600
Sale Costs
%
$22,176
Property Taxes
%
$2,365
Property Insurance
%
$465
Interest Carry - Purchase Loan Funding
$8,870
Interest Carry - Rehab Loan Funding
$2,310
Net Exit Price
$333,414
Cash Investment
$53,898
Loan payoff
$221,760
Estimated Profit
$57,756
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.