242438

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
%
%
%
%

$61,564

Cash Investment

$68,807

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$244,190
Buyer's Premium
Purchase Closing Costs
$2,709
Loan Points
$5,127
Loan Closing Costs
$4,889
Total Acquisition Cost
$256,916
Initial Loan Funding
$195,352
Cash Required to Close
$61,564
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,564

Loan Terms
Initial Loan Funding
$195,352
Rehab Loan Funding
$61,000
Total Loan Commitment
$256,352
Points
$5,127
Loan Closing Costs
$4,889
Interest Carry
$12,925
Total Financing Cost
$22,941

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,709
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,709
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)
$1,074
Misc.
Total Loan Closing
$4,889

Residual
As Repaired Value (ARV)
$427,300
Sale Costs
%
$25,638
Property Taxes
%
$1,477
Property Insurance
%
$537
Interest Carry - Purchase Loan Funding
$10,256
Interest Carry - Rehab Loan Funding
$2,669
Net Exit Price
$386,723
Cash Investment
$61,564
Loan payoff
$256,352
Estimated Profit
$68,807
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.