252775

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
%
%
%
%

$60,938

Cash Investment

$66,424

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$240,460
Buyer's Premium
Purchase Closing Costs
$2,924
Loan Points
$5,049
Loan Closing Costs
$4,873
Total Acquisition Cost
$253,306
Initial Loan Funding
$192,368
Cash Required to Close
$60,938
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,938

Loan Terms
Initial Loan Funding
$192,368
Rehab Loan Funding
$60,100
Total Loan Commitment
$252,468
Points
$5,049
Loan Closing Costs
$4,873
Interest Carry
$12,729
Total Financing Cost
$22,651

Closing Costs
Deed/Transfer Tax - County
%
$240
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,683
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,924
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)
$1,058
Misc.
Total Loan Closing
$4,873

Residual
As Repaired Value (ARV)
$420,800
Sale Costs
%
$25,248
Property Taxes
%
$2,465
Property Insurance
%
$529
Interest Carry - Purchase Loan Funding
$10,099
Interest Carry - Rehab Loan Funding
$2,629
Net Exit Price
$379,830
Cash Investment
$60,938
Loan payoff
$252,468
Estimated Profit
$66,424
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.