248421

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
%
%
%
%

$62,230

Cash Investment

$67,890

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$243,180
Buyer's Premium
Purchase Closing Costs
$3,602
Loan Points
$5,107
Loan Closing Costs
$4,885
Total Acquisition Cost
$256,774
Initial Loan Funding
$194,544
Cash Required to Close
$62,230
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$62,230

Loan Terms
Initial Loan Funding
$194,544
Rehab Loan Funding
$60,800
Total Loan Commitment
$255,344
Points
$5,107
Loan Closing Costs
$4,885
Interest Carry
$12,874
Total Financing Cost
$22,865

Closing Costs
Deed/Transfer Tax - County
%
$900
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,702
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,602
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)
$1,070
Misc.
Total Loan Closing
$4,885

Residual
As Repaired Value (ARV)
$425,600
Sale Costs
%
$25,536
Property Taxes
%
$1,192
Property Insurance
%
$535
Interest Carry - Purchase Loan Funding
$10,214
Interest Carry - Rehab Loan Funding
$2,660
Net Exit Price
$385,464
Cash Investment
$62,230
Loan payoff
$255,344
Estimated Profit
$67,890
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.