251793

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
%
%
%
%

$55,326

Cash Investment

$59,653

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$217,350
Buyer's Premium
Purchase Closing Costs
$2,521
Loan Points
$4,564
Loan Closing Costs
$4,771
Total Acquisition Cost
$229,206
Initial Loan Funding
$173,880
Cash Required to Close
$55,326
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,326

Loan Terms
Initial Loan Funding
$173,880
Rehab Loan Funding
$54,300
Total Loan Commitment
$228,180
Points
$4,564
Loan Closing Costs
$4,771
Interest Carry
$11,504
Total Financing Cost
$20,839

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,521
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,521
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)
$956
Misc.
Total Loan Closing
$4,771

Residual
As Repaired Value (ARV)
$380,400
Sale Costs
%
$22,824
Property Taxes
%
$2,434
Property Insurance
%
$478
Interest Carry - Purchase Loan Funding
$9,129
Interest Carry - Rehab Loan Funding
$2,376
Net Exit Price
$343,159
Cash Investment
$55,326
Loan payoff
$228,180
Estimated Profit
$59,653
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.