251356

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
%
%
%
%

$59,822

Cash Investment

$65,271

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$236,690
Buyer's Premium
Purchase Closing Costs
$2,657
Loan Points
$4,971
Loan Closing Costs
$4,856
Total Acquisition Cost
$249,174
Initial Loan Funding
$189,352
Cash Required to Close
$59,822
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,822

Loan Terms
Initial Loan Funding
$189,352
Rehab Loan Funding
$59,200
Total Loan Commitment
$248,552
Points
$4,971
Loan Closing Costs
$4,856
Interest Carry
$12,531
Total Financing Cost
$22,358

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,657
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,657
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)
$1,041
Misc.
Total Loan Closing
$4,856

Residual
As Repaired Value (ARV)
$414,200
Sale Costs
%
$24,852
Property Taxes
%
$2,651
Property Insurance
%
$521
Interest Carry - Purchase Loan Funding
$9,941
Interest Carry - Rehab Loan Funding
$2,590
Net Exit Price
$373,645
Cash Investment
$59,822
Loan payoff
$248,552
Estimated Profit
$65,271
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.