248613

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
%
%
%
%

$66,980

Cash Investment

$74,396

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$267,490
Buyer's Premium
Purchase Closing Costs
$2,872
Loan Points
$5,618
Loan Closing Costs
$4,992
Total Acquisition Cost
$280,972
Initial Loan Funding
$213,992
Cash Required to Close
$66,980
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,980

Loan Terms
Initial Loan Funding
$213,992
Rehab Loan Funding
$66,900
Total Loan Commitment
$280,892
Points
$5,618
Loan Closing Costs
$4,992
Interest Carry
$14,161
Total Financing Cost
$24,771

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,872
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,872
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)
$1,177
Misc.
Total Loan Closing
$4,992

Residual
As Repaired Value (ARV)
$468,100
Sale Costs
%
$28,086
Property Taxes
%
$2,996
Property Insurance
%
$588
Interest Carry - Purchase Loan Funding
$11,235
Interest Carry - Rehab Loan Funding
$2,927
Net Exit Price
$422,268
Cash Investment
$66,980
Loan payoff
$280,892
Estimated Profit
$74,396
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.