252155

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
%
%
%
%

$56,020

Cash Investment

$60,191

Profit

107%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$219,390
Buyer's Premium
Purchase Closing Costs
$2,755
Loan Points
$4,606
Loan Closing Costs
$4,780
Total Acquisition Cost
$231,532
Initial Loan Funding
$175,512
Cash Required to Close
$56,020
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,020

Loan Terms
Initial Loan Funding
$175,512
Rehab Loan Funding
$54,800
Total Loan Commitment
$230,312
Points
$4,606
Loan Closing Costs
$4,780
Interest Carry
$11,612
Total Financing Cost
$20,998

Closing Costs
Deed/Transfer Tax - County
%
$219
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,536
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,755
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)
$965
Misc.
Total Loan Closing
$4,780

Residual
As Repaired Value (ARV)
$383,900
Sale Costs
%
$23,034
Property Taxes
%
$2,249
Property Insurance
%
$483
Interest Carry - Purchase Loan Funding
$9,214
Interest Carry - Rehab Loan Funding
$2,398
Net Exit Price
$346,523
Cash Investment
$56,020
Loan payoff
$230,312
Estimated Profit
$60,191
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.