252677

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
%
%
%
%

$61,259

Cash Investment

$66,771

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$241,830
Buyer's Premium
Purchase Closing Costs
$2,935
Loan Points
$5,079
Loan Closing Costs
$4,879
Total Acquisition Cost
$254,723
Initial Loan Funding
$193,464
Cash Required to Close
$61,259
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,259

Loan Terms
Initial Loan Funding
$193,464
Rehab Loan Funding
$60,500
Total Loan Commitment
$253,964
Points
$5,079
Loan Closing Costs
$4,879
Interest Carry
$12,804
Total Financing Cost
$22,762

Closing Costs
Deed/Transfer Tax - County
%
$242
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,693
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,935
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)
$1,064
Misc.
Total Loan Closing
$4,879

Residual
As Repaired Value (ARV)
$423,200
Sale Costs
%
$25,392
Property Taxes
%
$2,479
Property Insurance
%
$532
Interest Carry - Purchase Loan Funding
$10,157
Interest Carry - Rehab Loan Funding
$2,647
Net Exit Price
$381,993
Cash Investment
$61,259
Loan payoff
$253,964
Estimated Profit
$66,771
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.