243644

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
%
%
%
%

$69,676

Cash Investment

$79,270

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$279,090
Buyer's Premium
Purchase Closing Costs
$2,954
Loan Points
$5,861
Loan Closing Costs
$5,043
Total Acquisition Cost
$292,948
Initial Loan Funding
$223,272
Cash Required to Close
$69,676
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,676

Loan Terms
Initial Loan Funding
$223,272
Rehab Loan Funding
$69,800
Total Loan Commitment
$293,072
Points
$5,861
Loan Closing Costs
$5,043
Interest Carry
$14,776
Total Financing Cost
$25,680

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,954
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,954
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)
$1,228
Misc.
Total Loan Closing
$5,043

Residual
As Repaired Value (ARV)
$488,400
Sale Costs
%
$29,304
Property Taxes
%
$1,688
Property Insurance
%
$614
Interest Carry - Purchase Loan Funding
$11,722
Interest Carry - Rehab Loan Funding
$3,054
Net Exit Price
$442,018
Cash Investment
$69,676
Loan payoff
$293,072
Estimated Profit
$79,270
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.