246056

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
%
%
%
%

$70,373

Cash Investment

$77,449

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$276,730
Buyer's Premium
Purchase Closing Costs
$4,182
Loan Points
$5,812
Loan Closing Costs
$5,033
Total Acquisition Cost
$291,757
Initial Loan Funding
$221,384
Cash Required to Close
$70,373
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,373

Loan Terms
Initial Loan Funding
$221,384
Rehab Loan Funding
$69,200
Total Loan Commitment
$290,584
Points
$5,812
Loan Closing Costs
$5,033
Interest Carry
$14,650
Total Financing Cost
$25,494

Closing Costs
Deed/Transfer Tax - County
%
$1,245
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,937
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,182
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)
$1,218
Misc.
Total Loan Closing
$5,033

Residual
As Repaired Value (ARV)
$484,300
Sale Costs
%
$29,058
Property Taxes
%
$1,577
Property Insurance
%
$609
Interest Carry - Purchase Loan Funding
$11,623
Interest Carry - Rehab Loan Funding
$3,028
Net Exit Price
$438,406
Cash Investment
$70,373
Loan payoff
$290,584
Estimated Profit
$77,449
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.