302577

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
%
%
%
%

$62,563

Cash Investment

$65,874

Profit

105%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$241,220
Buyer's Premium
Purchase Closing Costs
$2,689
Loan Points
$5,066
Loan Closing Costs
$6,565
Total Acquisition Cost
$255,539
Initial Loan Funding
$192,976
Cash Required to Close
$62,563
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$62,563

Loan Terms
Initial Loan Funding
$192,976
Rehab Loan Funding
$60,300
Total Loan Commitment
$253,276
Points
$5,066
Loan Closing Costs
$6,565
Interest Carry
$12,769
Total Financing Cost
$24,400

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)
$2,750
Misc.
Total Loan Closing
$6,565

Residual
As Repaired Value (ARV)
$422,100
Sale Costs
%
$25,326
Property Taxes
%
$917
Property Insurance
%
$1,375
Interest Carry - Purchase Loan Funding
$10,131
Interest Carry - Rehab Loan Funding
$2,638
Net Exit Price
$381,713
Cash Investment
$62,563
Loan payoff
$253,276
Estimated Profit
$65,874
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.