333464

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
%
%
%
%

$54,317

Cash Investment

$58,283

Profit

107%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$213,000
Buyer's Premium
Purchase Closing Costs
$2,491
Loan Points
$4,474
Loan Closing Costs
$4,752
Total Acquisition Cost
$224,717
Initial Loan Funding
$170,400
Cash Required to Close
$54,317
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,317

Loan Terms
Initial Loan Funding
$170,400
Rehab Loan Funding
$53,300
Total Loan Commitment
$223,700
Points
$4,474
Loan Closing Costs
$4,752
Interest Carry
$11,278
Total Financing Cost
$20,504

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,491
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,491
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)
$937
Misc.
Total Loan Closing
$4,752

Residual
As Repaired Value (ARV)
$372,800
Sale Costs
%
$22,368
Property Taxes
%
$2,386
Property Insurance
%
$469
Interest Carry - Purchase Loan Funding
$8,946
Interest Carry - Rehab Loan Funding
$2,332
Net Exit Price
$336,300
Cash Investment
$54,317
Loan payoff
$223,700
Estimated Profit
$58,283
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.