249035

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
%
%
%
%

$60,666

Cash Investment

$67,745

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$240,320
Buyer's Premium
Purchase Closing Costs
$2,682
Loan Points
$5,047
Loan Closing Costs
$4,872
Total Acquisition Cost
$252,922
Initial Loan Funding
$192,256
Cash Required to Close
$60,666
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,666

Loan Terms
Initial Loan Funding
$192,256
Rehab Loan Funding
$60,100
Total Loan Commitment
$252,356
Points
$5,047
Loan Closing Costs
$4,872
Interest Carry
$12,723
Total Financing Cost
$22,642

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,682
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,682
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)
$1,057
Misc.
Total Loan Closing
$4,872

Residual
As Repaired Value (ARV)
$420,600
Sale Costs
%
$25,236
Property Taxes
%
$1,346
Property Insurance
%
$529
Interest Carry - Purchase Loan Funding
$10,093
Interest Carry - Rehab Loan Funding
$2,629
Net Exit Price
$380,767
Cash Investment
$60,666
Loan payoff
$252,356
Estimated Profit
$67,745
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.