253110

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
%
%
%
%

$59,176

Cash Investment

$64,420

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$233,910
Buyer's Premium
Purchase Closing Costs
$2,637
Loan Points
$4,913
Loan Closing Costs
$4,844
Total Acquisition Cost
$246,304
Initial Loan Funding
$187,128
Cash Required to Close
$59,176
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,176

Loan Terms
Initial Loan Funding
$187,128
Rehab Loan Funding
$58,500
Total Loan Commitment
$245,628
Points
$4,913
Loan Closing Costs
$4,844
Interest Carry
$12,384
Total Financing Cost
$22,140

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,637
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,637
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)
$1,029
Misc.
Total Loan Closing
$4,844

Residual
As Repaired Value (ARV)
$409,300
Sale Costs
%
$24,558
Property Taxes
%
$2,620
Property Insurance
%
$515
Interest Carry - Purchase Loan Funding
$9,824
Interest Carry - Rehab Loan Funding
$2,559
Net Exit Price
$369,224
Cash Investment
$59,176
Loan payoff
$245,628
Estimated Profit
$64,420
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.