243261

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
%
%
%
%

$68,298

Cash Investment

$77,480

Profit

113%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$273,160
Buyer's Premium
Purchase Closing Costs
$2,912
Loan Points
$5,737
Loan Closing Costs
$5,017
Total Acquisition Cost
$286,826
Initial Loan Funding
$218,528
Cash Required to Close
$68,298
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,298

Loan Terms
Initial Loan Funding
$218,528
Rehab Loan Funding
$68,300
Total Loan Commitment
$286,828
Points
$5,737
Loan Closing Costs
$5,017
Interest Carry
$14,461
Total Financing Cost
$25,214

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,912
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,912
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)
$1,202
Misc.
Total Loan Closing
$5,017

Residual
As Repaired Value (ARV)
$478,000
Sale Costs
%
$28,680
Property Taxes
%
$1,653
Property Insurance
%
$601
Interest Carry - Purchase Loan Funding
$11,473
Interest Carry - Rehab Loan Funding
$2,988
Net Exit Price
$432,606
Cash Investment
$68,298
Loan payoff
$286,828
Estimated Profit
$77,480
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.