253215

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
%
%
%
%

$60,576

Cash Investment

$65,989

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$238,910
Buyer's Premium
Purchase Closing Costs
$2,911
Loan Points
$5,017
Loan Closing Costs
$4,866
Total Acquisition Cost
$251,704
Initial Loan Funding
$191,128
Cash Required to Close
$60,576
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,576

Loan Terms
Initial Loan Funding
$191,128
Rehab Loan Funding
$59,700
Total Loan Commitment
$250,828
Points
$5,017
Loan Closing Costs
$4,866
Interest Carry
$12,646
Total Financing Cost
$22,529

Closing Costs
Deed/Transfer Tax - County
%
$239
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,672
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,911
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)
$1,051
Misc.
Total Loan Closing
$4,866

Residual
As Repaired Value (ARV)
$418,100
Sale Costs
%
$25,086
Property Taxes
%
$2,449
Property Insurance
%
$526
Interest Carry - Purchase Loan Funding
$10,034
Interest Carry - Rehab Loan Funding
$2,612
Net Exit Price
$377,393
Cash Investment
$60,576
Loan payoff
$250,828
Estimated Profit
$65,989
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.