242372

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
%
%
%
%

$63,661

Cash Investment

$71,492

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$253,210
Buyer's Premium
Purchase Closing Costs
$2,772
Loan Points
$5,317
Loan Closing Costs
$4,929
Total Acquisition Cost
$266,229
Initial Loan Funding
$202,568
Cash Required to Close
$63,661
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,661

Loan Terms
Initial Loan Funding
$202,568
Rehab Loan Funding
$63,300
Total Loan Commitment
$265,868
Points
$5,317
Loan Closing Costs
$4,929
Interest Carry
$13,404
Total Financing Cost
$23,651

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,772
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,772
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)
$1,114
Misc.
Total Loan Closing
$4,929

Residual
As Repaired Value (ARV)
$443,100
Sale Costs
%
$26,586
Property Taxes
%
$1,532
Property Insurance
%
$557
Interest Carry - Purchase Loan Funding
$10,635
Interest Carry - Rehab Loan Funding
$2,769
Net Exit Price
$401,021
Cash Investment
$63,661
Loan payoff
$265,868
Estimated Profit
$71,492
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.