248507

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
%
%
%
%

$59,228

Cash Investment

$64,547

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$234,140
Buyer's Premium
Purchase Closing Costs
$2,639
Loan Points
$4,916
Loan Closing Costs
$4,845
Total Acquisition Cost
$246,540
Initial Loan Funding
$187,312
Cash Required to Close
$59,228
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,228

Loan Terms
Initial Loan Funding
$187,312
Rehab Loan Funding
$58,500
Total Loan Commitment
$245,812
Points
$4,916
Loan Closing Costs
$4,845
Interest Carry
$12,393
Total Financing Cost
$22,155

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,639
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,639
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)
$1,030
Misc.
Total Loan Closing
$4,845

Residual
As Repaired Value (ARV)
$409,700
Sale Costs
%
$24,582
Property Taxes
%
$2,622
Property Insurance
%
$515
Interest Carry - Purchase Loan Funding
$9,834
Interest Carry - Rehab Loan Funding
$2,559
Net Exit Price
$369,587
Cash Investment
$59,228
Loan payoff
$245,812
Estimated Profit
$64,547
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.