252269

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
%
%
%
%

$61,525

Cash Investment

$67,451

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$244,020
Buyer's Premium
Purchase Closing Costs
$2,708
Loan Points
$5,124
Loan Closing Costs
$4,889
Total Acquisition Cost
$256,741
Initial Loan Funding
$195,216
Cash Required to Close
$61,525
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,525

Loan Terms
Initial Loan Funding
$195,216
Rehab Loan Funding
$61,000
Total Loan Commitment
$256,216
Points
$5,124
Loan Closing Costs
$4,889
Interest Carry
$12,918
Total Financing Cost
$22,931

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)
$1,074
Misc.
Total Loan Closing
$4,889

Residual
As Repaired Value (ARV)
$427,000
Sale Costs
%
$25,620
Property Taxes
%
$2,733
Property Insurance
%
$537
Interest Carry - Purchase Loan Funding
$10,249
Interest Carry - Rehab Loan Funding
$2,669
Net Exit Price
$385,193
Cash Investment
$61,525
Loan payoff
$256,216
Estimated Profit
$67,451
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.