435784

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
%
%
%
%

$60,997

Cash Investment

$67,794

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$240,710
Buyer's Premium
Purchase Closing Costs
$2,926
Loan Points
$5,055
Loan Closing Costs
$4,874
Total Acquisition Cost
$253,565
Initial Loan Funding
$192,568
Cash Required to Close
$60,997
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,997

Loan Terms
Initial Loan Funding
$192,568
Rehab Loan Funding
$60,200
Total Loan Commitment
$252,768
Points
$5,055
Loan Closing Costs
$4,874
Interest Carry
$12,744
Total Financing Cost
$22,673

Closing Costs
Deed/Transfer Tax - County
%
$241
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,685
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,926
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)
$1,059
Misc.
Total Loan Closing
$4,874

Residual
As Repaired Value (ARV)
$421,200
Sale Costs
%
$25,272
Property Taxes
%
$1,095
Property Insurance
%
$530
Interest Carry - Purchase Loan Funding
$10,110
Interest Carry - Rehab Loan Funding
$2,634
Net Exit Price
$381,560
Cash Investment
$60,997
Loan payoff
$252,768
Estimated Profit
$67,794
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.