252284

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
%
%
%
%

$58,836

Cash Investment

$64,076

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$232,450
Buyer's Premium
Purchase Closing Costs
$2,627
Loan Points
$4,881
Loan Closing Costs
$4,838
Total Acquisition Cost
$244,796
Initial Loan Funding
$185,960
Cash Required to Close
$58,836
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,836

Loan Terms
Initial Loan Funding
$185,960
Rehab Loan Funding
$58,100
Total Loan Commitment
$244,060
Points
$4,881
Loan Closing Costs
$4,838
Interest Carry
$12,305
Total Financing Cost
$22,024

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,627
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,627
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)
$1,023
Misc.
Total Loan Closing
$4,838

Residual
As Repaired Value (ARV)
$406,800
Sale Costs
%
$24,408
Property Taxes
%
$2,603
Property Insurance
%
$511
Interest Carry - Purchase Loan Funding
$9,763
Interest Carry - Rehab Loan Funding
$2,542
Net Exit Price
$366,972
Cash Investment
$58,836
Loan payoff
$244,060
Estimated Profit
$64,076
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.