252296

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
%
%
%
%

$54,125

Cash Investment

$58,080

Profit

107%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$212,180
Buyer's Premium
Purchase Closing Costs
$2,485
Loan Points
$4,455
Loan Closing Costs
$4,749
Total Acquisition Cost
$223,869
Initial Loan Funding
$169,744
Cash Required to Close
$54,125
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,125

Loan Terms
Initial Loan Funding
$169,744
Rehab Loan Funding
$53,000
Total Loan Commitment
$222,744
Points
$4,455
Loan Closing Costs
$4,749
Interest Carry
$11,230
Total Financing Cost
$20,434

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,485
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,485
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)
$934
Misc.
Total Loan Closing
$4,749

Residual
As Repaired Value (ARV)
$371,300
Sale Costs
%
$22,278
Property Taxes
%
$2,376
Property Insurance
%
$467
Interest Carry - Purchase Loan Funding
$8,912
Interest Carry - Rehab Loan Funding
$2,319
Net Exit Price
$334,948
Cash Investment
$54,125
Loan payoff
$222,744
Estimated Profit
$58,080
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.