252290

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
%
%
%
%

$59,129

Cash Investment

$64,461

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$233,710
Buyer's Premium
Purchase Closing Costs
$2,636
Loan Points
$4,907
Loan Closing Costs
$4,843
Total Acquisition Cost
$246,097
Initial Loan Funding
$186,968
Cash Required to Close
$59,129
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,129

Loan Terms
Initial Loan Funding
$186,968
Rehab Loan Funding
$58,400
Total Loan Commitment
$245,368
Points
$4,907
Loan Closing Costs
$4,843
Interest Carry
$12,371
Total Financing Cost
$22,122

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,636
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,636
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)
$1,028
Misc.
Total Loan Closing
$4,843

Residual
As Repaired Value (ARV)
$409,000
Sale Costs
%
$24,540
Property Taxes
%
$2,618
Property Insurance
%
$514
Interest Carry - Purchase Loan Funding
$9,816
Interest Carry - Rehab Loan Funding
$2,555
Net Exit Price
$368,957
Cash Investment
$59,129
Loan payoff
$245,368
Estimated Profit
$64,461
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.