243811

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
%
%
%
%

$63,527

Cash Investment

$71,283

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$252,630
Buyer's Premium
Purchase Closing Costs
$2,768
Loan Points
$5,306
Loan Closing Costs
$4,927
Total Acquisition Cost
$265,631
Initial Loan Funding
$202,104
Cash Required to Close
$63,527
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,527

Loan Terms
Initial Loan Funding
$202,104
Rehab Loan Funding
$63,200
Total Loan Commitment
$265,304
Points
$5,306
Loan Closing Costs
$4,927
Interest Carry
$13,375
Total Financing Cost
$23,608

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,768
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,768
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)
$1,112
Misc.
Total Loan Closing
$4,927

Residual
As Repaired Value (ARV)
$442,100
Sale Costs
%
$26,526
Property Taxes
%
$1,528
Property Insurance
%
$556
Interest Carry - Purchase Loan Funding
$10,610
Interest Carry - Rehab Loan Funding
$2,765
Net Exit Price
$400,114
Cash Investment
$63,527
Loan payoff
$265,304
Estimated Profit
$71,283
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.