248596

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
%
%
%
%

$70,690

Cash Investment

$79,085

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$283,450
Buyer's Premium
Purchase Closing Costs
$2,984
Loan Points
$5,953
Loan Closing Costs
$5,062
Total Acquisition Cost
$297,450
Initial Loan Funding
$226,760
Cash Required to Close
$70,690
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,690

Loan Terms
Initial Loan Funding
$226,760
Rehab Loan Funding
$70,900
Total Loan Commitment
$297,660
Points
$5,953
Loan Closing Costs
$5,062
Interest Carry
$15,007
Total Financing Cost
$26,022

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,984
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,984
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)
$1,247
Misc.
Total Loan Closing
$5,062

Residual
As Repaired Value (ARV)
$496,000
Sale Costs
%
$29,760
Property Taxes
%
$3,175
Property Insurance
%
$624
Interest Carry - Purchase Loan Funding
$11,905
Interest Carry - Rehab Loan Funding
$3,102
Net Exit Price
$447,435
Cash Investment
$70,690
Loan payoff
$297,660
Estimated Profit
$79,085
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.