243893

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
%
%
%
%

$64,475

Cash Investment

$72,497

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$256,710
Buyer's Premium
Purchase Closing Costs
$2,797
Loan Points
$5,391
Loan Closing Costs
$4,945
Total Acquisition Cost
$269,843
Initial Loan Funding
$205,368
Cash Required to Close
$64,475
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,475

Loan Terms
Initial Loan Funding
$205,368
Rehab Loan Funding
$64,200
Total Loan Commitment
$269,568
Points
$5,391
Loan Closing Costs
$4,945
Interest Carry
$13,591
Total Financing Cost
$23,926

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,797
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,797
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)
$1,130
Misc.
Total Loan Closing
$4,945

Residual
As Repaired Value (ARV)
$449,200
Sale Costs
%
$26,952
Property Taxes
%
$1,553
Property Insurance
%
$565
Interest Carry - Purchase Loan Funding
$10,782
Interest Carry - Rehab Loan Funding
$2,809
Net Exit Price
$406,540
Cash Investment
$64,475
Loan payoff
$269,568
Estimated Profit
$72,497
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.