459087

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
%
%
%
%

$61,705

Cash Investment

$68,391

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$242,100
Buyer's Premium
Purchase Closing Costs
$2,937
Loan Points
$5,084
Loan Closing Costs
$5,265
Total Acquisition Cost
$255,385
Initial Loan Funding
$193,680
Cash Required to Close
$61,705
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,705

Loan Terms
Initial Loan Funding
$193,680
Rehab Loan Funding
$60,500
Total Loan Commitment
$254,180
Points
$5,084
Loan Closing Costs
$5,265
Interest Carry
$12,815
Total Financing Cost
$23,164

Closing Costs
Deed/Transfer Tax - County
%
$242
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,695
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,937
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$385
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)
$1,065
Misc.
Total Loan Closing
$5,265

Residual
As Repaired Value (ARV)
$423,700
Sale Costs
%
$25,422
Property Taxes
%
$654
Property Insurance
%
$533
Interest Carry - Purchase Loan Funding
$10,168
Interest Carry - Rehab Loan Funding
$2,647
Net Exit Price
$384,277
Cash Investment
$61,705
Loan payoff
$254,180
Estimated Profit
$68,391
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.