251849

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
%
%
%
%

$56,147

Cash Investment

$60,607

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$220,880
Buyer's Premium
Purchase Closing Costs
$2,546
Loan Points
$4,638
Loan Closing Costs
$4,787
Total Acquisition Cost
$232,851
Initial Loan Funding
$176,704
Cash Required to Close
$56,147
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,147

Loan Terms
Initial Loan Funding
$176,704
Rehab Loan Funding
$55,200
Total Loan Commitment
$231,904
Points
$4,638
Loan Closing Costs
$4,787
Interest Carry
$11,692
Total Financing Cost
$21,117

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,546
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,546
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)
$972
Misc.
Total Loan Closing
$4,787

Residual
As Repaired Value (ARV)
$386,500
Sale Costs
%
$23,190
Property Taxes
%
$2,474
Property Insurance
%
$486
Interest Carry - Purchase Loan Funding
$9,277
Interest Carry - Rehab Loan Funding
$2,415
Net Exit Price
$348,658
Cash Investment
$56,147
Loan payoff
$231,904
Estimated Profit
$60,607
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.