253164

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
%
%
%
%

$54,145

Cash Investment

$58,075

Profit

107%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$212,260
Buyer's Premium
Purchase Closing Costs
$2,486
Loan Points
$4,458
Loan Closing Costs
$4,749
Total Acquisition Cost
$223,953
Initial Loan Funding
$169,808
Cash Required to Close
$54,145
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,145

Loan Terms
Initial Loan Funding
$169,808
Rehab Loan Funding
$53,100
Total Loan Commitment
$222,908
Points
$4,458
Loan Closing Costs
$4,749
Interest Carry
$11,238
Total Financing Cost
$20,445

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,486
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,486
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)
$371,500
Sale Costs
%
$22,290
Property Taxes
%
$2,377
Property Insurance
%
$467
Interest Carry - Purchase Loan Funding
$8,915
Interest Carry - Rehab Loan Funding
$2,323
Net Exit Price
$335,128
Cash Investment
$54,145
Loan payoff
$222,908
Estimated Profit
$58,075
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.