250396

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
%
%
%
%

$60,080

Cash Investment

$66,699

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$236,780
Buyer's Premium
Purchase Closing Costs
$2,894
Loan Points
$4,972
Loan Closing Costs
$4,857
Total Acquisition Cost
$249,504
Initial Loan Funding
$189,424
Cash Required to Close
$60,080
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,080

Loan Terms
Initial Loan Funding
$189,424
Rehab Loan Funding
$59,200
Total Loan Commitment
$248,624
Points
$4,972
Loan Closing Costs
$4,857
Interest Carry
$12,535
Total Financing Cost
$22,364

Closing Costs
Deed/Transfer Tax - County
%
$237
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,657
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,894
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)
$1,042
Misc.
Total Loan Closing
$4,857

Residual
As Repaired Value (ARV)
$414,400
Sale Costs
%
$24,864
Property Taxes
%
$1,077
Property Insurance
%
$521
Interest Carry - Purchase Loan Funding
$9,945
Interest Carry - Rehab Loan Funding
$2,590
Net Exit Price
$375,403
Cash Investment
$60,080
Loan payoff
$248,624
Estimated Profit
$66,699
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.