301763

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
%
%
%
%

$61,373

Cash Investment

$68,234

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$243,370
Buyer's Premium
Purchase Closing Costs
$2,704
Loan Points
$5,110
Loan Closing Costs
$4,886
Total Acquisition Cost
$256,069
Initial Loan Funding
$194,696
Cash Required to Close
$61,373
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,373

Loan Terms
Initial Loan Funding
$194,696
Rehab Loan Funding
$60,800
Total Loan Commitment
$255,496
Points
$5,110
Loan Closing Costs
$4,886
Interest Carry
$12,882
Total Financing Cost
$22,877

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,704
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,704
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)
$1,071
Misc.
Total Loan Closing
$4,886

Residual
As Repaired Value (ARV)
$425,900
Sale Costs
%
$25,554
Property Taxes
%
$1,825
Property Insurance
%
$535
Interest Carry - Purchase Loan Funding
$10,222
Interest Carry - Rehab Loan Funding
$2,660
Net Exit Price
$385,104
Cash Investment
$61,373
Loan payoff
$255,496
Estimated Profit
$68,234
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.