252979

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
%
%
%
%

$61,605

Cash Investment

$67,282

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$243,320
Buyer's Premium
Purchase Closing Costs
$2,947
Loan Points
$5,109
Loan Closing Costs
$4,886
Total Acquisition Cost
$256,261
Initial Loan Funding
$194,656
Cash Required to Close
$61,605
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,605

Loan Terms
Initial Loan Funding
$194,656
Rehab Loan Funding
$60,800
Total Loan Commitment
$255,456
Points
$5,109
Loan Closing Costs
$4,886
Interest Carry
$12,879
Total Financing Cost
$22,874

Closing Costs
Deed/Transfer Tax - County
%
$243
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,703
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,947
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)
$1,071
Misc.
Total Loan Closing
$4,886

Residual
As Repaired Value (ARV)
$425,800
Sale Costs
%
$25,548
Property Taxes
%
$2,494
Property Insurance
%
$535
Interest Carry - Purchase Loan Funding
$10,219
Interest Carry - Rehab Loan Funding
$2,660
Net Exit Price
$384,343
Cash Investment
$61,605
Loan payoff
$255,456
Estimated Profit
$67,282
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.