252911

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
%
%
%
%

$58,444

Cash Investment

$63,512

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$230,760
Buyer's Premium
Purchase Closing Costs
$2,615
Loan Points
$4,846
Loan Closing Costs
$4,830
Total Acquisition Cost
$243,052
Initial Loan Funding
$184,608
Cash Required to Close
$58,444
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,444

Loan Terms
Initial Loan Funding
$184,608
Rehab Loan Funding
$57,700
Total Loan Commitment
$242,308
Points
$4,846
Loan Closing Costs
$4,830
Interest Carry
$12,216
Total Financing Cost
$21,893

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,615
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,615
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)
$1,015
Misc.
Total Loan Closing
$4,830

Residual
As Repaired Value (ARV)
$403,800
Sale Costs
%
$24,228
Property Taxes
%
$2,585
Property Insurance
%
$508
Interest Carry - Purchase Loan Funding
$9,692
Interest Carry - Rehab Loan Funding
$2,524
Net Exit Price
$364,264
Cash Investment
$58,444
Loan payoff
$242,308
Estimated Profit
$63,512
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.