302591

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
%
%
%
%

$64,333

Cash Investment

$68,048

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$248,610
Buyer's Premium
Purchase Closing Costs
$2,740
Loan Points
$5,222
Loan Closing Costs
$6,649
Total Acquisition Cost
$263,221
Initial Loan Funding
$198,888
Cash Required to Close
$64,333
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,333

Loan Terms
Initial Loan Funding
$198,888
Rehab Loan Funding
$62,200
Total Loan Commitment
$261,088
Points
$5,222
Loan Closing Costs
$6,649
Interest Carry
$13,163
Total Financing Cost
$25,034

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,740
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,740
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)
$2,834
Misc.
Total Loan Closing
$6,649

Residual
As Repaired Value (ARV)
$435,100
Sale Costs
%
$26,106
Property Taxes
%
$945
Property Insurance
%
$1,417
Interest Carry - Purchase Loan Funding
$10,442
Interest Carry - Rehab Loan Funding
$2,721
Net Exit Price
$393,469
Cash Investment
$64,333
Loan payoff
$261,088
Estimated Profit
$68,048
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.