252394

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
%
%
%
%

$55,621

Cash Investment

$59,931

Profit

108%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$218,610
Buyer's Premium
Purchase Closing Costs
$2,530
Loan Points
$4,592
Loan Closing Costs
$4,777
Total Acquisition Cost
$230,509
Initial Loan Funding
$174,888
Cash Required to Close
$55,621
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,621

Loan Terms
Initial Loan Funding
$174,888
Rehab Loan Funding
$54,700
Total Loan Commitment
$229,588
Points
$4,592
Loan Closing Costs
$4,777
Interest Carry
$11,575
Total Financing Cost
$20,943

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,530
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,530
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)
$962
Misc.
Total Loan Closing
$4,777

Residual
As Repaired Value (ARV)
$382,600
Sale Costs
%
$22,956
Property Taxes
%
$2,448
Property Insurance
%
$481
Interest Carry - Purchase Loan Funding
$9,182
Interest Carry - Rehab Loan Funding
$2,393
Net Exit Price
$345,140
Cash Investment
$55,621
Loan payoff
$229,588
Estimated Profit
$59,931
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.