253410

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
%
%
%
%

$60,057

Cash Investment

$66,619

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$236,680
Buyer's Premium
Purchase Closing Costs
$2,893
Loan Points
$4,971
Loan Closing Costs
$4,856
Total Acquisition Cost
$249,401
Initial Loan Funding
$189,344
Cash Required to Close
$60,057
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,057

Loan Terms
Initial Loan Funding
$189,344
Rehab Loan Funding
$59,200
Total Loan Commitment
$248,544
Points
$4,971
Loan Closing Costs
$4,856
Interest Carry
$12,531
Total Financing Cost
$22,358

Closing Costs
Deed/Transfer Tax - County
%
$237
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,657
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,893
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)
$1,041
Misc.
Total Loan Closing
$4,856

Residual
As Repaired Value (ARV)
$414,200
Sale Costs
%
$24,852
Property Taxes
%
$1,077
Property Insurance
%
$521
Interest Carry - Purchase Loan Funding
$9,941
Interest Carry - Rehab Loan Funding
$2,590
Net Exit Price
$375,220
Cash Investment
$60,057
Loan payoff
$248,544
Estimated Profit
$66,619
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.