243766

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
%
%
%
%

$59,888

Cash Investment

$66,648

Profit

111%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$236,980
Buyer's Premium
Purchase Closing Costs
$2,659
Loan Points
$4,976
Loan Closing Costs
$4,858
Total Acquisition Cost
$249,472
Initial Loan Funding
$189,584
Cash Required to Close
$59,888
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,888

Loan Terms
Initial Loan Funding
$189,584
Rehab Loan Funding
$59,200
Total Loan Commitment
$248,784
Points
$4,976
Loan Closing Costs
$4,858
Interest Carry
$12,543
Total Financing Cost
$22,377

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,659
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,659
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)
$1,043
Misc.
Total Loan Closing
$4,858

Residual
As Repaired Value (ARV)
$414,700
Sale Costs
%
$24,882
Property Taxes
%
$1,434
Property Insurance
%
$521
Interest Carry - Purchase Loan Funding
$9,953
Interest Carry - Rehab Loan Funding
$2,590
Net Exit Price
$375,320
Cash Investment
$59,888
Loan payoff
$248,784
Estimated Profit
$66,648
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.