251963

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
%
%
%
%

$58,497

Cash Investment

$63,314

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$230,000
Buyer's Premium
Purchase Closing Costs
$2,840
Loan Points
$4,830
Loan Closing Costs
$4,827
Total Acquisition Cost
$242,497
Initial Loan Funding
$184,000
Cash Required to Close
$58,497
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,497

Loan Terms
Initial Loan Funding
$184,000
Rehab Loan Funding
$57,500
Total Loan Commitment
$241,500
Points
$4,830
Loan Closing Costs
$4,827
Interest Carry
$12,176
Total Financing Cost
$21,833

Closing Costs
Deed/Transfer Tax - County
%
$230
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,610
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,840
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)
$1,012
Misc.
Total Loan Closing
$4,827

Residual
As Repaired Value (ARV)
$402,500
Sale Costs
%
$24,150
Property Taxes
%
$2,358
Property Insurance
%
$506
Interest Carry - Purchase Loan Funding
$9,660
Interest Carry - Rehab Loan Funding
$2,516
Net Exit Price
$363,311
Cash Investment
$58,497
Loan payoff
$241,500
Estimated Profit
$63,314
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.