248271

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
%
%
%
%

$63,502

Cash Investment

$70,009

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$252,530
Buyer's Premium
Purchase Closing Costs
$2,768
Loan Points
$5,302
Loan Closing Costs
$4,926
Total Acquisition Cost
$265,526
Initial Loan Funding
$202,024
Cash Required to Close
$63,502
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,502

Loan Terms
Initial Loan Funding
$202,024
Rehab Loan Funding
$63,100
Total Loan Commitment
$265,124
Points
$5,302
Loan Closing Costs
$4,926
Interest Carry
$13,367
Total Financing Cost
$23,595

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,768
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,768
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)
$1,111
Misc.
Total Loan Closing
$4,926

Residual
As Repaired Value (ARV)
$441,900
Sale Costs
%
$26,514
Property Taxes
%
$2,828
Property Insurance
%
$556
Interest Carry - Purchase Loan Funding
$10,606
Interest Carry - Rehab Loan Funding
$2,761
Net Exit Price
$398,635
Cash Investment
$63,502
Loan payoff
$265,124
Estimated Profit
$70,009
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.