252747

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
%
%
%
%

$60,287

Cash Investment

$66,938

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$237,670
Buyer's Premium
Purchase Closing Costs
$2,901
Loan Points
$4,991
Loan Closing Costs
$4,861
Total Acquisition Cost
$250,423
Initial Loan Funding
$190,136
Cash Required to Close
$60,287
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,287

Loan Terms
Initial Loan Funding
$190,136
Rehab Loan Funding
$59,400
Total Loan Commitment
$249,536
Points
$4,991
Loan Closing Costs
$4,861
Interest Carry
$12,581
Total Financing Cost
$22,432

Closing Costs
Deed/Transfer Tax - County
%
$238
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,664
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,901
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)
$1,046
Misc.
Total Loan Closing
$4,861

Residual
As Repaired Value (ARV)
$415,900
Sale Costs
%
$24,954
Property Taxes
%
$1,081
Property Insurance
%
$523
Interest Carry - Purchase Loan Funding
$9,982
Interest Carry - Rehab Loan Funding
$2,599
Net Exit Price
$376,761
Cash Investment
$60,287
Loan payoff
$249,536
Estimated Profit
$66,938
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.