250139

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
%
%
%
%

$61,494

Cash Investment

$68,540

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$242,840
Buyer's Premium
Purchase Closing Costs
$2,943
Loan Points
$5,099
Loan Closing Costs
$4,883
Total Acquisition Cost
$255,766
Initial Loan Funding
$194,272
Cash Required to Close
$61,494
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,494

Loan Terms
Initial Loan Funding
$194,272
Rehab Loan Funding
$60,700
Total Loan Commitment
$254,972
Points
$5,099
Loan Closing Costs
$4,883
Interest Carry
$12,855
Total Financing Cost
$22,838

Closing Costs
Deed/Transfer Tax - County
%
$243
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,700
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,943
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)
$1,068
Misc.
Total Loan Closing
$4,883

Residual
As Repaired Value (ARV)
$425,000
Sale Costs
%
$25,500
Property Taxes
%
$1,105
Property Insurance
%
$534
Interest Carry - Purchase Loan Funding
$10,199
Interest Carry - Rehab Loan Funding
$2,656
Net Exit Price
$385,006
Cash Investment
$61,494
Loan payoff
$254,972
Estimated Profit
$68,540
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.