252060

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
%
%
%
%

$61,514

Cash Investment

$67,412

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$243,970
Buyer's Premium
Purchase Closing Costs
$2,708
Loan Points
$5,124
Loan Closing Costs
$4,888
Total Acquisition Cost
$256,690
Initial Loan Funding
$195,176
Cash Required to Close
$61,514
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,514

Loan Terms
Initial Loan Funding
$195,176
Rehab Loan Funding
$61,000
Total Loan Commitment
$256,176
Points
$5,124
Loan Closing Costs
$4,888
Interest Carry
$12,915
Total Financing Cost
$22,927

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,708
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,708
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)
$426,900
Sale Costs
%
$25,614
Property Taxes
%
$2,732
Property Insurance
%
$537
Interest Carry - Purchase Loan Funding
$10,247
Interest Carry - Rehab Loan Funding
$2,669
Net Exit Price
$385,101
Cash Investment
$61,514
Loan payoff
$256,176
Estimated Profit
$67,412
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.