253167

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
%
%
%
%

$54,635

Cash Investment

$58,336

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$213,450
Buyer's Premium
Purchase Closing Costs
$2,708
Loan Points
$4,483
Loan Closing Costs
$4,754
Total Acquisition Cost
$225,395
Initial Loan Funding
$170,760
Cash Required to Close
$54,635
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,635

Loan Terms
Initial Loan Funding
$170,760
Rehab Loan Funding
$53,400
Total Loan Commitment
$224,160
Points
$4,483
Loan Closing Costs
$4,754
Interest Carry
$11,301
Total Financing Cost
$20,539

Closing Costs
Deed/Transfer Tax - County
%
$213
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,494
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,708
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)
$939
Misc.
Total Loan Closing
$4,754

Residual
As Repaired Value (ARV)
$373,500
Sale Costs
%
$22,410
Property Taxes
%
$2,188
Property Insurance
%
$470
Interest Carry - Purchase Loan Funding
$8,965
Interest Carry - Rehab Loan Funding
$2,336
Net Exit Price
$337,131
Cash Investment
$54,635
Loan payoff
$224,160
Estimated Profit
$58,336
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.