471115

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
%
%
%
%

$62,389

Cash Investment

$68,073

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$243,850
Buyer's Premium
Purchase Closing Costs
$3,609
Loan Points
$5,122
Loan Closing Costs
$4,888
Total Acquisition Cost
$257,469
Initial Loan Funding
$195,080
Cash Required to Close
$62,389
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$62,389

Loan Terms
Initial Loan Funding
$195,080
Rehab Loan Funding
$61,000
Total Loan Commitment
$256,080
Points
$5,122
Loan Closing Costs
$4,888
Interest Carry
$12,910
Total Financing Cost
$22,920

Closing Costs
Deed/Transfer Tax - County
%
$902
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,707
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,609
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)
$1,073
Misc.
Total Loan Closing
$4,888

Residual
As Repaired Value (ARV)
$426,700
Sale Costs
%
$25,602
Property Taxes
%
$1,110
Property Insurance
%
$536
Interest Carry - Purchase Loan Funding
$10,242
Interest Carry - Rehab Loan Funding
$2,669
Net Exit Price
$386,542
Cash Investment
$62,389
Loan payoff
$256,080
Estimated Profit
$68,073
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.