250296

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
%
%
%
%

$61,047

Cash Investment

$66,830

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$241,960
Buyer's Premium
Purchase Closing Costs
$2,694
Loan Points
$5,081
Loan Closing Costs
$4,880
Total Acquisition Cost
$254,615
Initial Loan Funding
$193,568
Cash Required to Close
$61,047
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,047

Loan Terms
Initial Loan Funding
$193,568
Rehab Loan Funding
$60,500
Total Loan Commitment
$254,068
Points
$5,081
Loan Closing Costs
$4,880
Interest Carry
$12,809
Total Financing Cost
$22,770

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)
$423,400
Sale Costs
%
$25,404
Property Taxes
%
$2,710
Property Insurance
%
$532
Interest Carry - Purchase Loan Funding
$10,162
Interest Carry - Rehab Loan Funding
$2,647
Net Exit Price
$381,945
Cash Investment
$61,047
Loan payoff
$254,068
Estimated Profit
$66,830
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.