250274

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
%
%
%
%

$59,105

Cash Investment

$65,404

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$232,600
Buyer's Premium
Purchase Closing Costs
$2,861
Loan Points
$4,886
Loan Closing Costs
$4,838
Total Acquisition Cost
$245,185
Initial Loan Funding
$186,080
Cash Required to Close
$59,105
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,105

Loan Terms
Initial Loan Funding
$186,080
Rehab Loan Funding
$58,200
Total Loan Commitment
$244,280
Points
$4,886
Loan Closing Costs
$4,838
Interest Carry
$12,315
Total Financing Cost
$22,039

Closing Costs
Deed/Transfer Tax - County
%
$233
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,628
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,861
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)
$1,023
Misc.
Total Loan Closing
$4,838

Residual
As Repaired Value (ARV)
$407,100
Sale Costs
%
$24,426
Property Taxes
%
$1,058
Property Insurance
%
$512
Interest Carry - Purchase Loan Funding
$9,769
Interest Carry - Rehab Loan Funding
$2,546
Net Exit Price
$368,789
Cash Investment
$59,105
Loan payoff
$244,280
Estimated Profit
$65,404
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.