252897

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
%
%
%
%

$54,858

Cash Investment

$59,904

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$214,410
Buyer's Premium
Purchase Closing Costs
$2,715
Loan Points
$4,503
Loan Closing Costs
$4,758
Total Acquisition Cost
$226,386
Initial Loan Funding
$171,528
Cash Required to Close
$54,858
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,858

Loan Terms
Initial Loan Funding
$171,528
Rehab Loan Funding
$53,600
Total Loan Commitment
$225,128
Points
$4,503
Loan Closing Costs
$4,758
Interest Carry
$11,350
Total Financing Cost
$20,611

Closing Costs
Deed/Transfer Tax - County
%
$214
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,501
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,715
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)
$943
Misc.
Total Loan Closing
$4,758

Residual
As Repaired Value (ARV)
$375,200
Sale Costs
%
$22,512
Property Taxes
%
$976
Property Insurance
%
$472
Interest Carry - Purchase Loan Funding
$9,005
Interest Carry - Rehab Loan Funding
$2,345
Net Exit Price
$339,891
Cash Investment
$54,858
Loan payoff
$225,128
Estimated Profit
$59,904
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.