247280

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
%
%
%
%

$69,319

Cash Investment

$76,101

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$272,280
Buyer's Premium
Purchase Closing Costs
$4,131
Loan Points
$5,718
Loan Closing Costs
$5,013
Total Acquisition Cost
$287,143
Initial Loan Funding
$217,824
Cash Required to Close
$69,319
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,319

Loan Terms
Initial Loan Funding
$217,824
Rehab Loan Funding
$68,100
Total Loan Commitment
$285,924
Points
$5,718
Loan Closing Costs
$5,013
Interest Carry
$14,415
Total Financing Cost
$25,147

Closing Costs
Deed/Transfer Tax - County
%
$1,225
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,906
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,131
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)
$1,198
Misc.
Total Loan Closing
$5,013

Residual
As Repaired Value (ARV)
$476,500
Sale Costs
%
$28,590
Property Taxes
%
$1,552
Property Insurance
%
$599
Interest Carry - Purchase Loan Funding
$11,436
Interest Carry - Rehab Loan Funding
$2,979
Net Exit Price
$431,344
Cash Investment
$69,319
Loan payoff
$285,924
Estimated Profit
$76,101
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.