245776

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
%
%
%
%

$62,212

Cash Investment

$67,183

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$242,280
Buyer's Premium
Purchase Closing Costs
$3,786
Loan Points
$5,088
Loan Closing Costs
$4,881
Total Acquisition Cost
$256,036
Initial Loan Funding
$193,824
Cash Required to Close
$62,212
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$62,212

Loan Terms
Initial Loan Funding
$193,824
Rehab Loan Funding
$60,600
Total Loan Commitment
$254,424
Points
$5,088
Loan Closing Costs
$4,881
Interest Carry
$12,827
Total Financing Cost
$22,797

Closing Costs
Deed/Transfer Tax - County
%
$1,090
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,696
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,786
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)
$1,066
Misc.
Total Loan Closing
$4,881

Residual
As Repaired Value (ARV)
$424,000
Sale Costs
%
$25,440
Property Taxes
%
$1,381
Property Insurance
%
$533
Interest Carry - Purchase Loan Funding
$10,176
Interest Carry - Rehab Loan Funding
$2,651
Net Exit Price
$383,819
Cash Investment
$62,212
Loan payoff
$254,424
Estimated Profit
$67,183
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.