242411

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
%
%
%
%

$61,781

Cash Investment

$69,084

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$245,120
Buyer's Premium
Purchase Closing Costs
$2,716
Loan Points
$5,148
Loan Closing Costs
$4,894
Total Acquisition Cost
$257,877
Initial Loan Funding
$196,096
Cash Required to Close
$61,781
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,781

Loan Terms
Initial Loan Funding
$196,096
Rehab Loan Funding
$61,300
Total Loan Commitment
$257,396
Points
$5,148
Loan Closing Costs
$4,894
Interest Carry
$12,977
Total Financing Cost
$23,018

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,716
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,716
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)
$1,079
Misc.
Total Loan Closing
$4,894

Residual
As Repaired Value (ARV)
$429,000
Sale Costs
%
$25,740
Property Taxes
%
$1,483
Property Insurance
%
$539
Interest Carry - Purchase Loan Funding
$10,295
Interest Carry - Rehab Loan Funding
$2,682
Net Exit Price
$388,261
Cash Investment
$61,781
Loan payoff
$257,396
Estimated Profit
$69,084
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.