251980

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
%
%
%
%

$62,119

Cash Investment

$69,652

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$246,580
Buyer's Premium
Purchase Closing Costs
$2,726
Loan Points
$5,177
Loan Closing Costs
$4,900
Total Acquisition Cost
$259,383
Initial Loan Funding
$197,264
Cash Required to Close
$62,119
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$62,119

Loan Terms
Initial Loan Funding
$197,264
Rehab Loan Funding
$61,600
Total Loan Commitment
$258,864
Points
$5,177
Loan Closing Costs
$4,900
Interest Carry
$13,051
Total Financing Cost
$23,129

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,726
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,726
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)
$1,085
Misc.
Total Loan Closing
$4,900

Residual
As Repaired Value (ARV)
$431,500
Sale Costs
%
$25,890
Property Taxes
%
$1,381
Property Insurance
%
$542
Interest Carry - Purchase Loan Funding
$10,356
Interest Carry - Rehab Loan Funding
$2,695
Net Exit Price
$390,635
Cash Investment
$62,119
Loan payoff
$258,864
Estimated Profit
$69,652
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.