252027

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
%
%
%
%

$58,739

Cash Investment

$63,979

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$232,030
Buyer's Premium
Purchase Closing Costs
$2,624
Loan Points
$4,872
Loan Closing Costs
$4,836
Total Acquisition Cost
$244,363
Initial Loan Funding
$185,624
Cash Required to Close
$58,739
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,739

Loan Terms
Initial Loan Funding
$185,624
Rehab Loan Funding
$58,000
Total Loan Commitment
$243,624
Points
$4,872
Loan Closing Costs
$4,836
Interest Carry
$12,283
Total Financing Cost
$21,991

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,624
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,624
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)
$1,021
Misc.
Total Loan Closing
$4,836

Residual
As Repaired Value (ARV)
$406,100
Sale Costs
%
$24,366
Property Taxes
%
$2,599
Property Insurance
%
$510
Interest Carry - Purchase Loan Funding
$9,745
Interest Carry - Rehab Loan Funding
$2,538
Net Exit Price
$366,342
Cash Investment
$58,739
Loan payoff
$243,624
Estimated Profit
$63,979
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.