483554

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
%
%
%
%

$61,133

Cash Investment

$67,877

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$242,330
Buyer's Premium
Purchase Closing Costs
$2,696
Loan Points
$5,089
Loan Closing Costs
$4,881
Total Acquisition Cost
$254,997
Initial Loan Funding
$193,864
Cash Required to Close
$61,133
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,133

Loan Terms
Initial Loan Funding
$193,864
Rehab Loan Funding
$60,600
Total Loan Commitment
$254,464
Points
$5,089
Loan Closing Costs
$4,881
Interest Carry
$12,829
Total Financing Cost
$22,800

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,696
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,696
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)
$1,066
Misc.
Total Loan Closing
$4,881

Residual
As Repaired Value (ARV)
$424,100
Sale Costs
%
$25,446
Property Taxes
%
$1,817
Property Insurance
%
$533
Interest Carry - Purchase Loan Funding
$10,178
Interest Carry - Rehab Loan Funding
$2,651
Net Exit Price
$383,474
Cash Investment
$61,133
Loan payoff
$254,464
Estimated Profit
$67,877
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.