251409

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
%
%
%
%

$55,841

Cash Investment

$60,194

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$219,560
Buyer's Premium
Purchase Closing Costs
$2,537
Loan Points
$4,611
Loan Closing Costs
$4,781
Total Acquisition Cost
$231,489
Initial Loan Funding
$175,648
Cash Required to Close
$55,841
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,841

Loan Terms
Initial Loan Funding
$175,648
Rehab Loan Funding
$54,900
Total Loan Commitment
$230,548
Points
$4,611
Loan Closing Costs
$4,781
Interest Carry
$11,623
Total Financing Cost
$21,015

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,537
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,537
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)
$966
Misc.
Total Loan Closing
$4,781

Residual
As Repaired Value (ARV)
$384,200
Sale Costs
%
$23,052
Property Taxes
%
$2,459
Property Insurance
%
$483
Interest Carry - Purchase Loan Funding
$9,222
Interest Carry - Rehab Loan Funding
$2,402
Net Exit Price
$346,583
Cash Investment
$55,841
Loan payoff
$230,548
Estimated Profit
$60,194
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.