252974

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
%
%
%
%

$58,203

Cash Investment

$64,233

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$228,740
Buyer's Premium
Purchase Closing Costs
$2,830
Loan Points
$4,804
Loan Closing Costs
$4,821
Total Acquisition Cost
$241,195
Initial Loan Funding
$182,992
Cash Required to Close
$58,203
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,203

Loan Terms
Initial Loan Funding
$182,992
Rehab Loan Funding
$57,200
Total Loan Commitment
$240,192
Points
$4,804
Loan Closing Costs
$4,821
Interest Carry
$12,110
Total Financing Cost
$21,735

Closing Costs
Deed/Transfer Tax - County
%
$229
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,601
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,830
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)
$1,006
Misc.
Total Loan Closing
$4,821

Residual
As Repaired Value (ARV)
$400,300
Sale Costs
%
$24,018
Property Taxes
%
$1,041
Property Insurance
%
$503
Interest Carry - Purchase Loan Funding
$9,607
Interest Carry - Rehab Loan Funding
$2,503
Net Exit Price
$362,628
Cash Investment
$58,203
Loan payoff
$240,192
Estimated Profit
$64,233
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.