243337

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
%
%
%
%

$65,046

Cash Investment

$73,249

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$259,170
Buyer's Premium
Purchase Closing Costs
$2,814
Loan Points
$5,443
Loan Closing Costs
$4,955
Total Acquisition Cost
$272,382
Initial Loan Funding
$207,336
Cash Required to Close
$65,046
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,046

Loan Terms
Initial Loan Funding
$207,336
Rehab Loan Funding
$64,800
Total Loan Commitment
$272,136
Points
$5,443
Loan Closing Costs
$4,955
Interest Carry
$13,720
Total Financing Cost
$24,118

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,814
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,814
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)
$1,140
Misc.
Total Loan Closing
$4,955

Residual
As Repaired Value (ARV)
$453,500
Sale Costs
%
$27,210
Property Taxes
%
$1,568
Property Insurance
%
$570
Interest Carry - Purchase Loan Funding
$10,885
Interest Carry - Rehab Loan Funding
$2,835
Net Exit Price
$410,432
Cash Investment
$65,046
Loan payoff
$272,136
Estimated Profit
$73,249
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.