242341

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
%
%
%
%

$58,383

Cash Investment

$64,711

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$230,500
Buyer's Premium
Purchase Closing Costs
$2,614
Loan Points
$4,840
Loan Closing Costs
$4,829
Total Acquisition Cost
$242,783
Initial Loan Funding
$184,400
Cash Required to Close
$58,383
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,383

Loan Terms
Initial Loan Funding
$184,400
Rehab Loan Funding
$57,600
Total Loan Commitment
$242,000
Points
$4,840
Loan Closing Costs
$4,829
Interest Carry
$12,201
Total Financing Cost
$21,870

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,614
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,614
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)
$1,014
Misc.
Total Loan Closing
$4,829

Residual
As Repaired Value (ARV)
$403,400
Sale Costs
%
$24,204
Property Taxes
%
$1,395
Property Insurance
%
$507
Interest Carry - Purchase Loan Funding
$9,681
Interest Carry - Rehab Loan Funding
$2,520
Net Exit Price
$365,093
Cash Investment
$58,383
Loan payoff
$242,000
Estimated Profit
$64,711
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.