432738

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
%
%
%
%

$61,218

Cash Investment

$67,770

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$241,660
Buyer's Premium
Purchase Closing Costs
$2,933
Loan Points
$5,075
Loan Closing Costs
$4,878
Total Acquisition Cost
$254,546
Initial Loan Funding
$193,328
Cash Required to Close
$61,218
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,218

Loan Terms
Initial Loan Funding
$193,328
Rehab Loan Funding
$60,400
Total Loan Commitment
$253,728
Points
$5,075
Loan Closing Costs
$4,878
Interest Carry
$12,792
Total Financing Cost
$22,745

Closing Costs
Deed/Transfer Tax - County
%
$242
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,692
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,933
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)
$1,063
Misc.
Total Loan Closing
$4,878

Residual
As Repaired Value (ARV)
$422,900
Sale Costs
%
$25,374
Property Taxes
%
$1,486
Property Insurance
%
$532
Interest Carry - Purchase Loan Funding
$10,150
Interest Carry - Rehab Loan Funding
$2,643
Net Exit Price
$382,716
Cash Investment
$61,218
Loan payoff
$253,728
Estimated Profit
$67,770
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.