302439

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
%
%
%
%

$63,487

Cash Investment

$65,616

Profit

103%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$243,450
Buyer's Premium
Purchase Closing Costs
$4,798
Loan Points
$5,113
Loan Closing Costs
$4,886
Total Acquisition Cost
$258,247
Initial Loan Funding
$194,760
Cash Required to Close
$63,487
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,487

Loan Terms
Initial Loan Funding
$194,760
Rehab Loan Funding
$60,900
Total Loan Commitment
$255,660
Points
$5,113
Loan Closing Costs
$4,886
Interest Carry
$12,889
Total Financing Cost
$22,889

Closing Costs
Deed/Transfer Tax - County
%
$2,094
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,704
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,798
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)
$1,071
Misc.
Total Loan Closing
$4,886

Residual
As Repaired Value (ARV)
$426,000
Sale Costs
%
$25,560
Property Taxes
%
$2,252
Property Insurance
%
$536
Interest Carry - Purchase Loan Funding
$10,225
Interest Carry - Rehab Loan Funding
$2,664
Net Exit Price
$384,763
Cash Investment
$63,487
Loan payoff
$255,660
Estimated Profit
$65,616
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.