251553

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
%
%
%
%

$54,657

Cash Investment

$58,722

Profit

107%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$214,470
Buyer's Premium
Purchase Closing Costs
$2,501
Loan Points
$4,504
Loan Closing Costs
$4,759
Total Acquisition Cost
$226,233
Initial Loan Funding
$171,576
Cash Required to Close
$54,657
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,657

Loan Terms
Initial Loan Funding
$171,576
Rehab Loan Funding
$53,600
Total Loan Commitment
$225,176
Points
$4,504
Loan Closing Costs
$4,759
Interest Carry
$11,353
Total Financing Cost
$20,615

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,501
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,501
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)
$944
Misc.
Total Loan Closing
$4,759

Residual
As Repaired Value (ARV)
$375,300
Sale Costs
%
$22,518
Property Taxes
%
$2,402
Property Insurance
%
$472
Interest Carry - Purchase Loan Funding
$9,008
Interest Carry - Rehab Loan Funding
$2,345
Net Exit Price
$338,555
Cash Investment
$54,657
Loan payoff
$225,176
Estimated Profit
$58,722
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.