250535

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
%
%
%
%

$58,120

Cash Investment

$63,186

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$229,370
Buyer's Premium
Purchase Closing Costs
$2,606
Loan Points
$4,816
Loan Closing Costs
$4,824
Total Acquisition Cost
$241,616
Initial Loan Funding
$183,496
Cash Required to Close
$58,120
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,120

Loan Terms
Initial Loan Funding
$183,496
Rehab Loan Funding
$57,300
Total Loan Commitment
$240,796
Points
$4,816
Loan Closing Costs
$4,824
Interest Carry
$12,140
Total Financing Cost
$21,781

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,606
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,606
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)
$1,009
Misc.
Total Loan Closing
$4,824

Residual
As Repaired Value (ARV)
$401,400
Sale Costs
%
$24,084
Property Taxes
%
$2,569
Property Insurance
%
$505
Interest Carry - Purchase Loan Funding
$9,634
Interest Carry - Rehab Loan Funding
$2,507
Net Exit Price
$362,102
Cash Investment
$58,120
Loan payoff
$240,796
Estimated Profit
$63,186
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.