252445

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
%
%
%
%

$60,871

Cash Investment

$66,107

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$237,420
Buyer's Premium
Purchase Closing Costs
$3,540
Loan Points
$4,987
Loan Closing Costs
$4,860
Total Acquisition Cost
$250,807
Initial Loan Funding
$189,936
Cash Required to Close
$60,871
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,871

Loan Terms
Initial Loan Funding
$189,936
Rehab Loan Funding
$59,400
Total Loan Commitment
$249,336
Points
$4,987
Loan Closing Costs
$4,860
Interest Carry
$12,570
Total Financing Cost
$22,417

Closing Costs
Deed/Transfer Tax - County
%
$878
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,662
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,540
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)
$1,045
Misc.
Total Loan Closing
$4,860

Residual
As Repaired Value (ARV)
$415,500
Sale Costs
%
$24,930
Property Taxes
%
$1,163
Property Insurance
%
$522
Interest Carry - Purchase Loan Funding
$9,972
Interest Carry - Rehab Loan Funding
$2,599
Net Exit Price
$376,314
Cash Investment
$60,871
Loan payoff
$249,336
Estimated Profit
$66,107
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.