301905

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
%
%
%
%

$60,877

Cash Investment

$67,598

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$241,230
Buyer's Premium
Purchase Closing Costs
$2,689
Loan Points
$5,066
Loan Closing Costs
$4,876
Total Acquisition Cost
$253,861
Initial Loan Funding
$192,984
Cash Required to Close
$60,877
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,877

Loan Terms
Initial Loan Funding
$192,984
Rehab Loan Funding
$60,300
Total Loan Commitment
$253,284
Points
$5,066
Loan Closing Costs
$4,876
Interest Carry
$12,770
Total Financing Cost
$22,712

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,689
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,689
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)
$1,061
Misc.
Total Loan Closing
$4,876

Residual
As Repaired Value (ARV)
$422,200
Sale Costs
%
$25,332
Property Taxes
%
$1,809
Property Insurance
%
$531
Interest Carry - Purchase Loan Funding
$10,132
Interest Carry - Rehab Loan Funding
$2,638
Net Exit Price
$381,758
Cash Investment
$60,877
Loan payoff
$253,284
Estimated Profit
$67,598
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.