250337

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
%
%
%
%

$61,792

Cash Investment

$67,519

Profit

109%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$244,120
Buyer's Premium
Purchase Closing Costs
$2,953
Loan Points
$5,126
Loan Closing Costs
$4,889
Total Acquisition Cost
$257,088
Initial Loan Funding
$195,296
Cash Required to Close
$61,792
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,792

Loan Terms
Initial Loan Funding
$195,296
Rehab Loan Funding
$61,000
Total Loan Commitment
$256,296
Points
$5,126
Loan Closing Costs
$4,889
Interest Carry
$12,922
Total Financing Cost
$22,937

Closing Costs
Deed/Transfer Tax - County
%
$244
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,709
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,953
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)
$1,074
Misc.
Total Loan Closing
$4,889

Residual
As Repaired Value (ARV)
$427,200
Sale Costs
%
$25,632
Property Taxes
%
$2,502
Property Insurance
%
$537
Interest Carry - Purchase Loan Funding
$10,253
Interest Carry - Rehab Loan Funding
$2,669
Net Exit Price
$385,607
Cash Investment
$61,792
Loan payoff
$256,296
Estimated Profit
$67,519
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.