251868

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
%
%
%
%

$57,190

Cash Investment

$62,001

Profit

108%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$225,370
Buyer's Premium
Purchase Closing Costs
$2,578
Loan Points
$4,732
Loan Closing Costs
$4,807
Total Acquisition Cost
$237,486
Initial Loan Funding
$180,296
Cash Required to Close
$57,190
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$57,190

Loan Terms
Initial Loan Funding
$180,296
Rehab Loan Funding
$56,300
Total Loan Commitment
$236,596
Points
$4,732
Loan Closing Costs
$4,807
Interest Carry
$11,929
Total Financing Cost
$21,467

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,578
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,578
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)
$992
Misc.
Total Loan Closing
$4,807

Residual
As Repaired Value (ARV)
$394,400
Sale Costs
%
$23,664
Property Taxes
%
$2,524
Property Insurance
%
$496
Interest Carry - Purchase Loan Funding
$9,466
Interest Carry - Rehab Loan Funding
$2,463
Net Exit Price
$355,787
Cash Investment
$57,190
Loan payoff
$236,596
Estimated Profit
$62,001
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.