521631

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
%
%
%
%

$60,464

Cash Investment

$66,050

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$239,450
Buyer's Premium
Purchase Closing Costs
$2,676
Loan Points
$5,029
Loan Closing Costs
$4,869
Total Acquisition Cost
$252,024
Initial Loan Funding
$191,560
Cash Required to Close
$60,464
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,464

Loan Terms
Initial Loan Funding
$191,560
Rehab Loan Funding
$59,900
Total Loan Commitment
$251,460
Points
$5,029
Loan Closing Costs
$4,869
Interest Carry
$12,678
Total Financing Cost
$22,575

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,676
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,676
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)
$1,054
Misc.
Total Loan Closing
$4,869

Residual
As Repaired Value (ARV)
$419,000
Sale Costs
%
$25,140
Property Taxes
%
$2,682
Property Insurance
%
$527
Interest Carry - Purchase Loan Funding
$10,057
Interest Carry - Rehab Loan Funding
$2,621
Net Exit Price
$377,974
Cash Investment
$60,464
Loan payoff
$251,460
Estimated Profit
$66,050
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.