250168

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
%
%
%
%

$61,772

Cash Investment

$67,771

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$245,080
Buyer's Premium
Purchase Closing Costs
$2,716
Loan Points
$5,147
Loan Closing Costs
$4,893
Total Acquisition Cost
$257,836
Initial Loan Funding
$196,064
Cash Required to Close
$61,772
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,772

Loan Terms
Initial Loan Funding
$196,064
Rehab Loan Funding
$61,300
Total Loan Commitment
$257,364
Points
$5,147
Loan Closing Costs
$4,893
Interest Carry
$12,975
Total Financing Cost
$23,016

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,716
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,716
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)
$1,078
Misc.
Total Loan Closing
$4,893

Residual
As Repaired Value (ARV)
$428,900
Sale Costs
%
$25,734
Property Taxes
%
$2,745
Property Insurance
%
$539
Interest Carry - Purchase Loan Funding
$10,293
Interest Carry - Rehab Loan Funding
$2,682
Net Exit Price
$386,907
Cash Investment
$61,772
Loan payoff
$257,364
Estimated Profit
$67,771
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.