251968

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
%
%
%
%

$61,489

Cash Investment

$68,693

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$243,860
Buyer's Premium
Purchase Closing Costs
$2,707
Loan Points
$5,122
Loan Closing Costs
$4,888
Total Acquisition Cost
$256,577
Initial Loan Funding
$195,088
Cash Required to Close
$61,489
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,489

Loan Terms
Initial Loan Funding
$195,088
Rehab Loan Funding
$61,000
Total Loan Commitment
$256,088
Points
$5,122
Loan Closing Costs
$4,888
Interest Carry
$12,911
Total Financing Cost
$22,921

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,707
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,707
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)
$1,073
Misc.
Total Loan Closing
$4,888

Residual
As Repaired Value (ARV)
$426,800
Sale Costs
%
$25,608
Property Taxes
%
$1,475
Property Insurance
%
$536
Interest Carry - Purchase Loan Funding
$10,242
Interest Carry - Rehab Loan Funding
$2,669
Net Exit Price
$386,269
Cash Investment
$61,489
Loan payoff
$256,088
Estimated Profit
$68,693
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.