236349

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
%
%
%
%

$66,098

Cash Investment

$74,718

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$263,700
Buyer's Premium
Purchase Closing Costs
$2,846
Loan Points
$5,537
Loan Closing Costs
$4,975
Total Acquisition Cost
$277,058
Initial Loan Funding
$210,960
Cash Required to Close
$66,098
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,098

Loan Terms
Initial Loan Funding
$210,960
Rehab Loan Funding
$65,900
Total Loan Commitment
$276,860
Points
$5,537
Loan Closing Costs
$4,975
Interest Carry
$13,959
Total Financing Cost
$24,471

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,846
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,846
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)
$1,160
Misc.
Total Loan Closing
$4,975

Residual
As Repaired Value (ARV)
$461,500
Sale Costs
%
$27,690
Property Taxes
%
$1,595
Property Insurance
%
$580
Interest Carry - Purchase Loan Funding
$11,075
Interest Carry - Rehab Loan Funding
$2,883
Net Exit Price
$417,676
Cash Investment
$66,098
Loan payoff
$276,860
Estimated Profit
$74,718
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.