246894

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
%
%
%
%

$67,405

Cash Investment

$73,716

Profit

109%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$264,200
Buyer's Premium
Purchase Closing Costs
$4,038
Loan Points
$5,549
Loan Closing Costs
$4,977
Total Acquisition Cost
$278,765
Initial Loan Funding
$211,360
Cash Required to Close
$67,405
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,405

Loan Terms
Initial Loan Funding
$211,360
Rehab Loan Funding
$66,100
Total Loan Commitment
$277,460
Points
$5,549
Loan Closing Costs
$4,977
Interest Carry
$13,988
Total Financing Cost
$24,515

Closing Costs
Deed/Transfer Tax - County
%
$1,189
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,849
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,038
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)
$1,162
Misc.
Total Loan Closing
$4,977

Residual
As Repaired Value (ARV)
$462,400
Sale Costs
%
$27,744
Property Taxes
%
$1,506
Property Insurance
%
$581
Interest Carry - Purchase Loan Funding
$11,096
Interest Carry - Rehab Loan Funding
$2,892
Net Exit Price
$418,581
Cash Investment
$67,405
Loan payoff
$277,460
Estimated Profit
$73,716
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.