248325

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
%
%
%
%

$69,917

Cash Investment

$78,186

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$280,130
Buyer's Premium
Purchase Closing Costs
$2,961
Loan Points
$5,882
Loan Closing Costs
$5,048
Total Acquisition Cost
$294,021
Initial Loan Funding
$224,104
Cash Required to Close
$69,917
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,917

Loan Terms
Initial Loan Funding
$224,104
Rehab Loan Funding
$70,000
Total Loan Commitment
$294,104
Points
$5,882
Loan Closing Costs
$5,048
Interest Carry
$14,828
Total Financing Cost
$25,758

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,961
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,961
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)
$1,233
Misc.
Total Loan Closing
$5,048

Residual
As Repaired Value (ARV)
$490,200
Sale Costs
%
$29,412
Property Taxes
%
$3,137
Property Insurance
%
$616
Interest Carry - Purchase Loan Funding
$11,765
Interest Carry - Rehab Loan Funding
$3,063
Net Exit Price
$442,206
Cash Investment
$69,917
Loan payoff
$294,104
Estimated Profit
$78,186
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.