253038

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
%
%
%
%

$53,116

Cash Investment

$57,741

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$206,950
Buyer's Premium
Purchase Closing Costs
$2,656
Loan Points
$4,345
Loan Closing Costs
$4,726
Total Acquisition Cost
$218,676
Initial Loan Funding
$165,560
Cash Required to Close
$53,116
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,116

Loan Terms
Initial Loan Funding
$165,560
Rehab Loan Funding
$51,700
Total Loan Commitment
$217,260
Points
$4,345
Loan Closing Costs
$4,726
Interest Carry
$10,954
Total Financing Cost
$20,025

Closing Costs
Deed/Transfer Tax - County
%
$207
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,449
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,656
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)
$911
Misc.
Total Loan Closing
$4,726

Residual
As Repaired Value (ARV)
$362,200
Sale Costs
%
$21,732
Property Taxes
%
$942
Property Insurance
%
$455
Interest Carry - Purchase Loan Funding
$8,692
Interest Carry - Rehab Loan Funding
$2,262
Net Exit Price
$328,117
Cash Investment
$53,116
Loan payoff
$217,260
Estimated Profit
$57,741
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.