242662

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
%
%
%
%

$61,809

Cash Investment

$69,142

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$245,240
Buyer's Premium
Purchase Closing Costs
$2,717
Loan Points
$5,150
Loan Closing Costs
$4,894
Total Acquisition Cost
$258,001
Initial Loan Funding
$196,192
Cash Required to Close
$61,809
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,809

Loan Terms
Initial Loan Funding
$196,192
Rehab Loan Funding
$61,300
Total Loan Commitment
$257,492
Points
$5,150
Loan Closing Costs
$4,894
Interest Carry
$12,982
Total Financing Cost
$23,026

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,717
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,717
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)
$429,200
Sale Costs
%
$25,752
Property Taxes
%
$1,484
Property Insurance
%
$540
Interest Carry - Purchase Loan Funding
$10,300
Interest Carry - Rehab Loan Funding
$2,682
Net Exit Price
$388,443
Cash Investment
$61,809
Loan payoff
$257,492
Estimated Profit
$69,142
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.