248984

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
%
%
%
%

$61,054

Cash Investment

$66,891

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$241,990
Buyer's Premium
Purchase Closing Costs
$2,694
Loan Points
$5,082
Loan Closing Costs
$4,880
Total Acquisition Cost
$254,646
Initial Loan Funding
$193,592
Cash Required to Close
$61,054
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,054

Loan Terms
Initial Loan Funding
$193,592
Rehab Loan Funding
$60,500
Total Loan Commitment
$254,092
Points
$5,082
Loan Closing Costs
$4,880
Interest Carry
$12,810
Total Financing Cost
$22,772

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,694
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,694
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)
$1,065
Misc.
Total Loan Closing
$4,880

Residual
As Repaired Value (ARV)
$423,500
Sale Costs
%
$25,410
Property Taxes
%
$2,710
Property Insurance
%
$532
Interest Carry - Purchase Loan Funding
$10,164
Interest Carry - Rehab Loan Funding
$2,647
Net Exit Price
$382,037
Cash Investment
$61,054
Loan payoff
$254,092
Estimated Profit
$66,891
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.