251680

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
%
%
%
%

$56,585

Cash Investment

$62,389

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$222,760
Buyer's Premium
Purchase Closing Costs
$2,559
Loan Points
$4,678
Loan Closing Costs
$4,795
Total Acquisition Cost
$234,793
Initial Loan Funding
$178,208
Cash Required to Close
$56,585
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,585

Loan Terms
Initial Loan Funding
$178,208
Rehab Loan Funding
$55,700
Total Loan Commitment
$233,908
Points
$4,678
Loan Closing Costs
$4,795
Interest Carry
$11,793
Total Financing Cost
$21,266

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,559
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,559
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)
$980
Misc.
Total Loan Closing
$4,795

Residual
As Repaired Value (ARV)
$389,800
Sale Costs
%
$23,388
Property Taxes
%
$1,247
Property Insurance
%
$490
Interest Carry - Purchase Loan Funding
$9,356
Interest Carry - Rehab Loan Funding
$2,437
Net Exit Price
$352,882
Cash Investment
$56,585
Loan payoff
$233,908
Estimated Profit
$62,389
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.