301870

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
%
%
%
%

$61,979

Cash Investment

$67,653

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$242,120
Buyer's Premium
Purchase Closing Costs
$3,591
Loan Points
$5,084
Loan Closing Costs
$4,880
Total Acquisition Cost
$255,675
Initial Loan Funding
$193,696
Cash Required to Close
$61,979
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,979

Loan Terms
Initial Loan Funding
$193,696
Rehab Loan Funding
$60,500
Total Loan Commitment
$254,196
Points
$5,084
Loan Closing Costs
$4,880
Interest Carry
$12,816
Total Financing Cost
$22,780

Closing Costs
Deed/Transfer Tax - County
%
$896
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,695
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,591
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)
$1,065
Misc.
Total Loan Closing
$4,880

Residual
As Repaired Value (ARV)
$423,700
Sale Costs
%
$25,422
Property Taxes
%
$1,102
Property Insurance
%
$533
Interest Carry - Purchase Loan Funding
$10,169
Interest Carry - Rehab Loan Funding
$2,647
Net Exit Price
$383,828
Cash Investment
$61,979
Loan payoff
$254,196
Estimated Profit
$67,653
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.