243235

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
%
%
%
%

$59,405

Cash Investment

$66,037

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$234,900
Buyer's Premium
Purchase Closing Costs
$2,644
Loan Points
$4,932
Loan Closing Costs
$4,849
Total Acquisition Cost
$247,325
Initial Loan Funding
$187,920
Cash Required to Close
$59,405
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,405

Loan Terms
Initial Loan Funding
$187,920
Rehab Loan Funding
$58,700
Total Loan Commitment
$246,620
Points
$4,932
Loan Closing Costs
$4,849
Interest Carry
$12,434
Total Financing Cost
$22,215

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,644
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,644
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)
$1,034
Misc.
Total Loan Closing
$4,849

Residual
As Repaired Value (ARV)
$411,100
Sale Costs
%
$24,666
Property Taxes
%
$1,421
Property Insurance
%
$517
Interest Carry - Purchase Loan Funding
$9,866
Interest Carry - Rehab Loan Funding
$2,568
Net Exit Price
$372,062
Cash Investment
$59,405
Loan payoff
$246,620
Estimated Profit
$66,037
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.