248627

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
%
%
%
%

$60,070

Cash Investment

$65,686

Profit

109%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$237,760
Buyer's Premium
Purchase Closing Costs
$2,664
Loan Points
$4,992
Loan Closing Costs
$4,861
Total Acquisition Cost
$250,278
Initial Loan Funding
$190,208
Cash Required to Close
$60,070
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,070

Loan Terms
Initial Loan Funding
$190,208
Rehab Loan Funding
$59,400
Total Loan Commitment
$249,608
Points
$4,992
Loan Closing Costs
$4,861
Interest Carry
$12,585
Total Financing Cost
$22,438

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,664
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,664
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)
$1,046
Misc.
Total Loan Closing
$4,861

Residual
As Repaired Value (ARV)
$416,100
Sale Costs
%
$24,966
Property Taxes
%
$2,663
Property Insurance
%
$523
Interest Carry - Purchase Loan Funding
$9,986
Interest Carry - Rehab Loan Funding
$2,599
Net Exit Price
$375,363
Cash Investment
$60,070
Loan payoff
$249,608
Estimated Profit
$65,686
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.