252978

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
%
%
%
%

$56,401

Cash Investment

$60,894

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$221,970
Buyer's Premium
Purchase Closing Costs
$2,554
Loan Points
$4,662
Loan Closing Costs
$4,792
Total Acquisition Cost
$233,977
Initial Loan Funding
$177,576
Cash Required to Close
$56,401
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,401

Loan Terms
Initial Loan Funding
$177,576
Rehab Loan Funding
$55,500
Total Loan Commitment
$233,076
Points
$4,662
Loan Closing Costs
$4,792
Interest Carry
$11,751
Total Financing Cost
$21,204

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,554
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,554
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)
$977
Misc.
Total Loan Closing
$4,792

Residual
As Repaired Value (ARV)
$388,400
Sale Costs
%
$23,304
Property Taxes
%
$2,486
Property Insurance
%
$488
Interest Carry - Purchase Loan Funding
$9,323
Interest Carry - Rehab Loan Funding
$2,428
Net Exit Price
$350,371
Cash Investment
$56,401
Loan payoff
$233,076
Estimated Profit
$60,894
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.