251770

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
%
%
%
%

$55,334

Cash Investment

$59,325

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$216,450
Buyer's Premium
Purchase Closing Costs
$2,732
Loan Points
$4,545
Loan Closing Costs
$4,767
Total Acquisition Cost
$228,494
Initial Loan Funding
$173,160
Cash Required to Close
$55,334
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,334

Loan Terms
Initial Loan Funding
$173,160
Rehab Loan Funding
$54,100
Total Loan Commitment
$227,260
Points
$4,545
Loan Closing Costs
$4,767
Interest Carry
$11,458
Total Financing Cost
$20,770

Closing Costs
Deed/Transfer Tax - County
%
$216
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,515
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,732
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)
$952
Misc.
Total Loan Closing
$4,767

Residual
As Repaired Value (ARV)
$378,800
Sale Costs
%
$22,728
Property Taxes
%
$2,219
Property Insurance
%
$476
Interest Carry - Purchase Loan Funding
$9,091
Interest Carry - Rehab Loan Funding
$2,367
Net Exit Price
$341,919
Cash Investment
$55,334
Loan payoff
$227,260
Estimated Profit
$59,325
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.