248294

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
%
%
%
%

$71,166

Cash Investment

$81,317

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$285,500
Buyer's Premium
Purchase Closing Costs
$2,999
Loan Points
$5,996
Loan Closing Costs
$5,071
Total Acquisition Cost
$299,566
Initial Loan Funding
$228,400
Cash Required to Close
$71,166
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,166

Loan Terms
Initial Loan Funding
$228,400
Rehab Loan Funding
$71,400
Total Loan Commitment
$299,800
Points
$5,996
Loan Closing Costs
$5,071
Interest Carry
$15,115
Total Financing Cost
$26,182

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,999
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,999
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)
$1,256
Misc.
Total Loan Closing
$5,071

Residual
As Repaired Value (ARV)
$499,600
Sale Costs
%
$29,976
Property Taxes
%
$1,599
Property Insurance
%
$628
Interest Carry - Purchase Loan Funding
$11,991
Interest Carry - Rehab Loan Funding
$3,124
Net Exit Price
$452,282
Cash Investment
$71,166
Loan payoff
$299,800
Estimated Profit
$81,317
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.