243440

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
%
%
%
%

$65,481

Cash Investment

$73,804

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$261,040
Buyer's Premium
Purchase Closing Costs
$2,827
Loan Points
$5,483
Loan Closing Costs
$4,964
Total Acquisition Cost
$274,313
Initial Loan Funding
$208,832
Cash Required to Close
$65,481
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,481

Loan Terms
Initial Loan Funding
$208,832
Rehab Loan Funding
$65,300
Total Loan Commitment
$274,132
Points
$5,483
Loan Closing Costs
$4,964
Interest Carry
$13,821
Total Financing Cost
$24,267

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,827
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,827
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)
$1,149
Misc.
Total Loan Closing
$4,964

Residual
As Repaired Value (ARV)
$456,800
Sale Costs
%
$27,408
Property Taxes
%
$1,579
Property Insurance
%
$574
Interest Carry - Purchase Loan Funding
$10,964
Interest Carry - Rehab Loan Funding
$2,857
Net Exit Price
$413,418
Cash Investment
$65,481
Loan payoff
$274,132
Estimated Profit
$73,804
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.