253263

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
%
%
%
%

$58,315

Cash Investment

$63,055

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$229,220
Buyer's Premium
Purchase Closing Costs
$2,834
Loan Points
$4,814
Loan Closing Costs
$4,824
Total Acquisition Cost
$241,691
Initial Loan Funding
$183,376
Cash Required to Close
$58,315
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,315

Loan Terms
Initial Loan Funding
$183,376
Rehab Loan Funding
$57,300
Total Loan Commitment
$240,676
Points
$4,814
Loan Closing Costs
$4,824
Interest Carry
$12,134
Total Financing Cost
$21,771

Closing Costs
Deed/Transfer Tax - County
%
$229
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,605
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,834
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)
$1,009
Misc.
Total Loan Closing
$4,824

Residual
As Repaired Value (ARV)
$401,100
Sale Costs
%
$24,066
Property Taxes
%
$2,350
Property Insurance
%
$504
Interest Carry - Purchase Loan Funding
$9,627
Interest Carry - Rehab Loan Funding
$2,507
Net Exit Price
$362,046
Cash Investment
$58,315
Loan payoff
$240,676
Estimated Profit
$63,055
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.