242349

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
%
%
%
%

$60,750

Cash Investment

$67,706

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$240,680
Buyer's Premium
Purchase Closing Costs
$2,685
Loan Points
$5,055
Loan Closing Costs
$4,874
Total Acquisition Cost
$253,294
Initial Loan Funding
$192,544
Cash Required to Close
$60,750
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,750

Loan Terms
Initial Loan Funding
$192,544
Rehab Loan Funding
$60,200
Total Loan Commitment
$252,744
Points
$5,055
Loan Closing Costs
$4,874
Interest Carry
$12,742
Total Financing Cost
$22,671

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,685
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,685
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)
$1,059
Misc.
Total Loan Closing
$4,874

Residual
As Repaired Value (ARV)
$421,200
Sale Costs
%
$25,272
Property Taxes
%
$1,456
Property Insurance
%
$529
Interest Carry - Purchase Loan Funding
$10,109
Interest Carry - Rehab Loan Funding
$2,634
Net Exit Price
$381,200
Cash Investment
$60,750
Loan payoff
$252,744
Estimated Profit
$67,706
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.