248525

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
%
%
%
%

$64,393

Cash Investment

$71,096

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$256,360
Buyer's Premium
Purchase Closing Costs
$2,795
Loan Points
$5,384
Loan Closing Costs
$4,943
Total Acquisition Cost
$269,481
Initial Loan Funding
$205,088
Cash Required to Close
$64,393
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,393

Loan Terms
Initial Loan Funding
$205,088
Rehab Loan Funding
$64,100
Total Loan Commitment
$269,188
Points
$5,384
Loan Closing Costs
$4,943
Interest Carry
$13,571
Total Financing Cost
$23,898

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,795
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,795
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)
$1,128
Misc.
Total Loan Closing
$4,943

Residual
As Repaired Value (ARV)
$448,600
Sale Costs
%
$26,916
Property Taxes
%
$2,871
Property Insurance
%
$564
Interest Carry - Purchase Loan Funding
$10,767
Interest Carry - Rehab Loan Funding
$2,804
Net Exit Price
$404,677
Cash Investment
$64,393
Loan payoff
$269,188
Estimated Profit
$71,096
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.