301887

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
%
%
%
%

$59,840

Cash Investment

$66,154

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$236,770
Buyer's Premium
Purchase Closing Costs
$2,657
Loan Points
$4,972
Loan Closing Costs
$4,857
Total Acquisition Cost
$249,256
Initial Loan Funding
$189,416
Cash Required to Close
$59,840
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,840

Loan Terms
Initial Loan Funding
$189,416
Rehab Loan Funding
$59,200
Total Loan Commitment
$248,616
Points
$4,972
Loan Closing Costs
$4,857
Interest Carry
$12,534
Total Financing Cost
$22,363

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,657
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,657
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)
$1,042
Misc.
Total Loan Closing
$4,857

Residual
As Repaired Value (ARV)
$414,300
Sale Costs
%
$24,858
Property Taxes
%
$1,776
Property Insurance
%
$521
Interest Carry - Purchase Loan Funding
$9,944
Interest Carry - Rehab Loan Funding
$2,590
Net Exit Price
$374,611
Cash Investment
$59,840
Loan payoff
$248,616
Estimated Profit
$66,154
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.