243047

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
%
%
%
%

$63,795

Cash Investment

$71,700

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$253,790
Buyer's Premium
Purchase Closing Costs
$2,777
Loan Points
$5,329
Loan Closing Costs
$4,932
Total Acquisition Cost
$266,827
Initial Loan Funding
$203,032
Cash Required to Close
$63,795
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,795

Loan Terms
Initial Loan Funding
$203,032
Rehab Loan Funding
$63,400
Total Loan Commitment
$266,432
Points
$5,329
Loan Closing Costs
$4,932
Interest Carry
$13,433
Total Financing Cost
$23,693

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,777
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,777
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)
$1,117
Misc.
Total Loan Closing
$4,932

Residual
As Repaired Value (ARV)
$444,100
Sale Costs
%
$26,646
Property Taxes
%
$1,535
Property Insurance
%
$558
Interest Carry - Purchase Loan Funding
$10,659
Interest Carry - Rehab Loan Funding
$2,774
Net Exit Price
$401,927
Cash Investment
$63,795
Loan payoff
$266,432
Estimated Profit
$71,700
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.