251885

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
%
%
%
%

$53,361

Cash Investment

$57,135

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$208,890
Buyer's Premium
Purchase Closing Costs
$2,462
Loan Points
$4,386
Loan Closing Costs
$4,734
Total Acquisition Cost
$220,473
Initial Loan Funding
$167,112
Cash Required to Close
$53,361
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,361

Loan Terms
Initial Loan Funding
$167,112
Rehab Loan Funding
$52,200
Total Loan Commitment
$219,312
Points
$4,386
Loan Closing Costs
$4,734
Interest Carry
$11,057
Total Financing Cost
$20,177

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,462
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,462
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)
$919
Misc.
Total Loan Closing
$4,734

Residual
As Repaired Value (ARV)
$365,600
Sale Costs
%
$21,936
Property Taxes
%
$2,340
Property Insurance
%
$460
Interest Carry - Purchase Loan Funding
$8,773
Interest Carry - Rehab Loan Funding
$2,284
Net Exit Price
$329,808
Cash Investment
$53,361
Loan payoff
$219,312
Estimated Profit
$57,135
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.