248201

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
%
%
%
%

$69,085

Cash Investment

$76,518

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$272,210
Buyer's Premium
Purchase Closing Costs
$3,913
Loan Points
$5,717
Loan Closing Costs
$5,013
Total Acquisition Cost
$286,853
Initial Loan Funding
$217,768
Cash Required to Close
$69,085
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,085

Loan Terms
Initial Loan Funding
$217,768
Rehab Loan Funding
$68,100
Total Loan Commitment
$285,868
Points
$5,717
Loan Closing Costs
$5,013
Interest Carry
$14,412
Total Financing Cost
$25,142

Closing Costs
Deed/Transfer Tax - County
%
$1,007
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,905
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,913
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)
$476,400
Sale Costs
%
$28,584
Property Taxes
%
$1,334
Property Insurance
%
$599
Interest Carry - Purchase Loan Funding
$11,433
Interest Carry - Rehab Loan Funding
$2,979
Net Exit Price
$431,471
Cash Investment
$69,085
Loan payoff
$285,868
Estimated Profit
$76,518
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.