248300

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
%
%
%
%

$69,642

Cash Investment

$77,280

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$274,580
Buyer's Premium
Purchase Closing Costs
$3,938
Loan Points
$5,765
Loan Closing Costs
$5,023
Total Acquisition Cost
$289,306
Initial Loan Funding
$219,664
Cash Required to Close
$69,642
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,642

Loan Terms
Initial Loan Funding
$219,664
Rehab Loan Funding
$68,600
Total Loan Commitment
$288,264
Points
$5,765
Loan Closing Costs
$5,023
Interest Carry
$14,534
Total Financing Cost
$25,322

Closing Costs
Deed/Transfer Tax - County
%
$1,016
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,922
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,938
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)
$1,208
Misc.
Total Loan Closing
$5,023

Residual
As Repaired Value (ARV)
$480,500
Sale Costs
%
$28,830
Property Taxes
%
$1,345
Property Insurance
%
$604
Interest Carry - Purchase Loan Funding
$11,532
Interest Carry - Rehab Loan Funding
$3,001
Net Exit Price
$435,187
Cash Investment
$69,642
Loan payoff
$288,264
Estimated Profit
$77,280
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.