251060

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
%
%
%
%

$61,019

Cash Investment

$66,772

Profit

109%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$241,840
Buyer's Premium
Purchase Closing Costs
$2,693
Loan Points
$5,079
Loan Closing Costs
$4,879
Total Acquisition Cost
$254,491
Initial Loan Funding
$193,472
Cash Required to Close
$61,019
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,019

Loan Terms
Initial Loan Funding
$193,472
Rehab Loan Funding
$60,500
Total Loan Commitment
$253,972
Points
$5,079
Loan Closing Costs
$4,879
Interest Carry
$12,804
Total Financing Cost
$22,763

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,693
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,693
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)
$1,064
Misc.
Total Loan Closing
$4,879

Residual
As Repaired Value (ARV)
$423,200
Sale Costs
%
$25,392
Property Taxes
%
$2,709
Property Insurance
%
$532
Interest Carry - Purchase Loan Funding
$10,157
Interest Carry - Rehab Loan Funding
$2,647
Net Exit Price
$381,763
Cash Investment
$61,019
Loan payoff
$253,972
Estimated Profit
$66,772
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.