253045

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
%
%
%
%

$60,288

Cash Investment

$65,467

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$234,960
Buyer's Premium
Purchase Closing Costs
$3,514
Loan Points
$4,933
Loan Closing Costs
$4,849
Total Acquisition Cost
$248,256
Initial Loan Funding
$187,968
Cash Required to Close
$60,288
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,288

Loan Terms
Initial Loan Funding
$187,968
Rehab Loan Funding
$58,700
Total Loan Commitment
$246,668
Points
$4,933
Loan Closing Costs
$4,849
Interest Carry
$12,436
Total Financing Cost
$22,219

Closing Costs
Deed/Transfer Tax - County
%
$869
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,645
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,514
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)
$1,034
Misc.
Total Loan Closing
$4,849

Residual
As Repaired Value (ARV)
$411,200
Sale Costs
%
$24,672
Property Taxes
%
$1,151
Property Insurance
%
$517
Interest Carry - Purchase Loan Funding
$9,868
Interest Carry - Rehab Loan Funding
$2,568
Net Exit Price
$372,423
Cash Investment
$60,288
Loan payoff
$246,668
Estimated Profit
$65,467
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.