252743

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
%
%
%
%

$58,707

Cash Investment

$63,849

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$231,890
Buyer's Premium
Purchase Closing Costs
$2,623
Loan Points
$4,870
Loan Closing Costs
$4,835
Total Acquisition Cost
$244,219
Initial Loan Funding
$185,512
Cash Required to Close
$58,707
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,707

Loan Terms
Initial Loan Funding
$185,512
Rehab Loan Funding
$58,000
Total Loan Commitment
$243,512
Points
$4,870
Loan Closing Costs
$4,835
Interest Carry
$12,277
Total Financing Cost
$21,982

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,623
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,623
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)
$1,020
Misc.
Total Loan Closing
$4,835

Residual
As Repaired Value (ARV)
$405,800
Sale Costs
%
$24,348
Property Taxes
%
$2,597
Property Insurance
%
$510
Interest Carry - Purchase Loan Funding
$9,739
Interest Carry - Rehab Loan Funding
$2,538
Net Exit Price
$366,068
Cash Investment
$58,707
Loan payoff
$243,512
Estimated Profit
$63,849
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.