302359

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
%
%
%
%

$60,718

Cash Investment

$61,884

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$230,620
Buyer's Premium
Purchase Closing Costs
$4,921
Loan Points
$4,844
Loan Closing Costs
$4,830
Total Acquisition Cost
$245,214
Initial Loan Funding
$184,496
Cash Required to Close
$60,718
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,718

Loan Terms
Initial Loan Funding
$184,496
Rehab Loan Funding
$57,700
Total Loan Commitment
$242,196
Points
$4,844
Loan Closing Costs
$4,830
Interest Carry
$12,210
Total Financing Cost
$21,884

Closing Costs
Deed/Transfer Tax - County
%
$2,306
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,614
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,921
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)
$1,015
Misc.
Total Loan Closing
$4,830

Residual
As Repaired Value (ARV)
$403,600
Sale Costs
%
$24,216
Property Taxes
%
$1,868
Property Insurance
%
$507
Interest Carry - Purchase Loan Funding
$9,686
Interest Carry - Rehab Loan Funding
$2,524
Net Exit Price
$364,798
Cash Investment
$60,718
Loan payoff
$242,196
Estimated Profit
$61,884
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.