301913

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
%
%
%
%

$60,149

Cash Investment

$66,136

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$236,070
Buyer's Premium
Purchase Closing Costs
$3,125
Loan Points
$4,957
Loan Closing Costs
$4,854
Total Acquisition Cost
$249,005
Initial Loan Funding
$188,856
Cash Required to Close
$60,149
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,149

Loan Terms
Initial Loan Funding
$188,856
Rehab Loan Funding
$59,000
Total Loan Commitment
$247,856
Points
$4,957
Loan Closing Costs
$4,854
Interest Carry
$12,496
Total Financing Cost
$22,307

Closing Costs
Deed/Transfer Tax - County
%
$472
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,652
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,125
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)
$1,039
Misc.
Total Loan Closing
$4,854

Residual
As Repaired Value (ARV)
$413,100
Sale Costs
%
$24,786
Property Taxes
%
$1,157
Property Insurance
%
$519
Interest Carry - Purchase Loan Funding
$9,915
Interest Carry - Rehab Loan Funding
$2,581
Net Exit Price
$374,142
Cash Investment
$60,149
Loan payoff
$247,856
Estimated Profit
$66,136
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.