251330

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
%
%
%
%

$58,074

Cash Investment

$63,027

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$229,170
Buyer's Premium
Purchase Closing Costs
$2,604
Loan Points
$4,813
Loan Closing Costs
$4,823
Total Acquisition Cost
$241,410
Initial Loan Funding
$183,336
Cash Required to Close
$58,074
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,074

Loan Terms
Initial Loan Funding
$183,336
Rehab Loan Funding
$57,300
Total Loan Commitment
$240,636
Points
$4,813
Loan Closing Costs
$4,823
Interest Carry
$12,132
Total Financing Cost
$21,768

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,604
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,604
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)
$1,008
Misc.
Total Loan Closing
$4,823

Residual
As Repaired Value (ARV)
$401,000
Sale Costs
%
$24,060
Property Taxes
%
$2,567
Property Insurance
%
$504
Interest Carry - Purchase Loan Funding
$9,625
Interest Carry - Rehab Loan Funding
$2,507
Net Exit Price
$361,737
Cash Investment
$58,074
Loan payoff
$240,636
Estimated Profit
$63,027
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.