251547

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
%
%
%
%

$55,125

Cash Investment

$60,516

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$216,480
Buyer's Premium
Purchase Closing Costs
$2,515
Loan Points
$4,546
Loan Closing Costs
$4,768
Total Acquisition Cost
$228,309
Initial Loan Funding
$173,184
Cash Required to Close
$55,125
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,125

Loan Terms
Initial Loan Funding
$173,184
Rehab Loan Funding
$54,100
Total Loan Commitment
$227,284
Points
$4,546
Loan Closing Costs
$4,768
Interest Carry
$11,459
Total Financing Cost
$20,772

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,515
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,515
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)
$953
Misc.
Total Loan Closing
$4,768

Residual
As Repaired Value (ARV)
$378,800
Sale Costs
%
$22,728
Property Taxes
%
$1,212
Property Insurance
%
$476
Interest Carry - Purchase Loan Funding
$9,092
Interest Carry - Rehab Loan Funding
$2,367
Net Exit Price
$342,924
Cash Investment
$55,125
Loan payoff
$227,284
Estimated Profit
$60,516
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.