243995

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
%
%
%
%

$60,530

Cash Investment

$67,441

Profit

111%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$239,740
Buyer's Premium
Purchase Closing Costs
$2,678
Loan Points
$5,034
Loan Closing Costs
$4,870
Total Acquisition Cost
$252,322
Initial Loan Funding
$191,792
Cash Required to Close
$60,530
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,530

Loan Terms
Initial Loan Funding
$191,792
Rehab Loan Funding
$59,900
Total Loan Commitment
$251,692
Points
$5,034
Loan Closing Costs
$4,870
Interest Carry
$12,690
Total Financing Cost
$22,593

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,678
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,678
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)
$1,055
Misc.
Total Loan Closing
$4,870

Residual
As Repaired Value (ARV)
$419,500
Sale Costs
%
$25,170
Property Taxes
%
$1,450
Property Insurance
%
$527
Interest Carry - Purchase Loan Funding
$10,069
Interest Carry - Rehab Loan Funding
$2,621
Net Exit Price
$379,662
Cash Investment
$60,530
Loan payoff
$251,692
Estimated Profit
$67,441
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.