246357

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
%
%
%
%

$70,227

Cash Investment

$77,288

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$276,120
Buyer's Premium
Purchase Closing Costs
$4,175
Loan Points
$5,798
Loan Closing Costs
$5,030
Total Acquisition Cost
$291,123
Initial Loan Funding
$220,896
Cash Required to Close
$70,227
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,227

Loan Terms
Initial Loan Funding
$220,896
Rehab Loan Funding
$69,000
Total Loan Commitment
$289,896
Points
$5,798
Loan Closing Costs
$5,030
Interest Carry
$14,616
Total Financing Cost
$25,444

Closing Costs
Deed/Transfer Tax - County
%
$1,243
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,933
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,175
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)
$1,215
Misc.
Total Loan Closing
$5,030

Residual
As Repaired Value (ARV)
$483,200
Sale Costs
%
$28,992
Property Taxes
%
$1,574
Property Insurance
%
$607
Interest Carry - Purchase Loan Funding
$11,597
Interest Carry - Rehab Loan Funding
$3,019
Net Exit Price
$437,411
Cash Investment
$70,227
Loan payoff
$289,896
Estimated Profit
$77,288
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.