242350

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
%
%
%
%

$65,253

Cash Investment

$73,582

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$260,060
Buyer's Premium
Purchase Closing Costs
$2,820
Loan Points
$5,461
Loan Closing Costs
$4,959
Total Acquisition Cost
$273,301
Initial Loan Funding
$208,048
Cash Required to Close
$65,253
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,253

Loan Terms
Initial Loan Funding
$208,048
Rehab Loan Funding
$65,000
Total Loan Commitment
$273,048
Points
$5,461
Loan Closing Costs
$4,959
Interest Carry
$13,766
Total Financing Cost
$24,186

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,820
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,820
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)
$1,144
Misc.
Total Loan Closing
$4,959

Residual
As Repaired Value (ARV)
$455,100
Sale Costs
%
$27,306
Property Taxes
%
$1,573
Property Insurance
%
$572
Interest Carry - Purchase Loan Funding
$10,923
Interest Carry - Rehab Loan Funding
$2,844
Net Exit Price
$411,882
Cash Investment
$65,253
Loan payoff
$273,048
Estimated Profit
$73,582
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.