253161

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
%
%
%
%

$59,003

Cash Investment

$64,004

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$232,170
Buyer's Premium
Purchase Closing Costs
$2,857
Loan Points
$4,875
Loan Closing Costs
$4,837
Total Acquisition Cost
$244,739
Initial Loan Funding
$185,736
Cash Required to Close
$59,003
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,003

Loan Terms
Initial Loan Funding
$185,736
Rehab Loan Funding
$58,000
Total Loan Commitment
$243,736
Points
$4,875
Loan Closing Costs
$4,837
Interest Carry
$12,289
Total Financing Cost
$22,000

Closing Costs
Deed/Transfer Tax - County
%
$232
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,625
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,857
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)
$1,022
Misc.
Total Loan Closing
$4,837

Residual
As Repaired Value (ARV)
$406,300
Sale Costs
%
$24,378
Property Taxes
%
$2,380
Property Insurance
%
$511
Interest Carry - Purchase Loan Funding
$9,751
Interest Carry - Rehab Loan Funding
$2,538
Net Exit Price
$366,743
Cash Investment
$59,003
Loan payoff
$243,736
Estimated Profit
$64,004
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.