253156

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
%
%
%
%

$62,081

Cash Investment

$67,925

Profit

109%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$245,360
Buyer's Premium
Purchase Closing Costs
$2,963
Loan Points
$5,152
Loan Closing Costs
$4,895
Total Acquisition Cost
$258,369
Initial Loan Funding
$196,288
Cash Required to Close
$62,081
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$62,081

Loan Terms
Initial Loan Funding
$196,288
Rehab Loan Funding
$61,300
Total Loan Commitment
$257,588
Points
$5,152
Loan Closing Costs
$4,895
Interest Carry
$12,987
Total Financing Cost
$23,033

Closing Costs
Deed/Transfer Tax - County
%
$245
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,718
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,963
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)
$1,080
Misc.
Total Loan Closing
$4,895

Residual
As Repaired Value (ARV)
$429,400
Sale Costs
%
$25,764
Property Taxes
%
$2,515
Property Insurance
%
$540
Interest Carry - Purchase Loan Funding
$10,305
Interest Carry - Rehab Loan Funding
$2,682
Net Exit Price
$387,594
Cash Investment
$62,081
Loan payoff
$257,588
Estimated Profit
$67,925
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.