252614

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
%
%
%
%

$59,401

Cash Investment

$64,282

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$231,200
Buyer's Premium
Purchase Closing Costs
$3,474
Loan Points
$4,855
Loan Closing Costs
$4,832
Total Acquisition Cost
$244,361
Initial Loan Funding
$184,960
Cash Required to Close
$59,401
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,401

Loan Terms
Initial Loan Funding
$184,960
Rehab Loan Funding
$57,800
Total Loan Commitment
$242,760
Points
$4,855
Loan Closing Costs
$4,832
Interest Carry
$12,239
Total Financing Cost
$21,927

Closing Costs
Deed/Transfer Tax - County
%
$855
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,618
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,474
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)
$1,017
Misc.
Total Loan Closing
$4,832

Residual
As Repaired Value (ARV)
$404,600
Sale Costs
%
$24,276
Property Taxes
%
$1,133
Property Insurance
%
$509
Interest Carry - Purchase Loan Funding
$9,710
Interest Carry - Rehab Loan Funding
$2,529
Net Exit Price
$366,443
Cash Investment
$59,401
Loan payoff
$242,760
Estimated Profit
$64,282
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.