248160

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
%
%
%
%

$62,169

Cash Investment

$68,313

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$246,790
Buyer's Premium
Purchase Closing Costs
$2,728
Loan Points
$5,183
Loan Closing Costs
$4,901
Total Acquisition Cost
$259,601
Initial Loan Funding
$197,432
Cash Required to Close
$62,169
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$62,169

Loan Terms
Initial Loan Funding
$197,432
Rehab Loan Funding
$61,700
Total Loan Commitment
$259,132
Points
$5,183
Loan Closing Costs
$4,901
Interest Carry
$13,065
Total Financing Cost
$23,148

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,728
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,728
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)
$1,086
Misc.
Total Loan Closing
$4,901

Residual
As Repaired Value (ARV)
$431,900
Sale Costs
%
$25,914
Property Taxes
%
$2,764
Property Insurance
%
$543
Interest Carry - Purchase Loan Funding
$10,365
Interest Carry - Rehab Loan Funding
$2,699
Net Exit Price
$389,614
Cash Investment
$62,169
Loan payoff
$259,132
Estimated Profit
$68,313
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.