302259

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
%
%
%
%

$61,517

Cash Investment

$68,149

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$241,300
Buyer's Premium
Purchase Closing Costs
$2,930
Loan Points
$5,067
Loan Closing Costs
$5,260
Total Acquisition Cost
$254,557
Initial Loan Funding
$193,040
Cash Required to Close
$61,517
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,517

Loan Terms
Initial Loan Funding
$193,040
Rehab Loan Funding
$60,300
Total Loan Commitment
$253,340
Points
$5,067
Loan Closing Costs
$5,260
Interest Carry
$12,773
Total Financing Cost
$23,100

Closing Costs
Deed/Transfer Tax - County
%
$241
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,689
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,930
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$384
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)
$1,062
Misc.
Total Loan Closing
$5,260

Residual
As Repaired Value (ARV)
$422,300
Sale Costs
%
$25,338
Property Taxes
%
$652
Property Insurance
%
$531
Interest Carry - Purchase Loan Funding
$10,135
Interest Carry - Rehab Loan Funding
$2,638
Net Exit Price
$383,007
Cash Investment
$61,517
Loan payoff
$253,340
Estimated Profit
$68,149
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.