248643

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
%
%
%
%

$66,590

Cash Investment

$73,915

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$265,810
Buyer's Premium
Purchase Closing Costs
$2,861
Loan Points
$5,583
Loan Closing Costs
$4,985
Total Acquisition Cost
$279,238
Initial Loan Funding
$212,648
Cash Required to Close
$66,590
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,590

Loan Terms
Initial Loan Funding
$212,648
Rehab Loan Funding
$66,500
Total Loan Commitment
$279,148
Points
$5,583
Loan Closing Costs
$4,985
Interest Carry
$14,073
Total Financing Cost
$24,641

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,861
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,861
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)
$1,170
Misc.
Total Loan Closing
$4,985

Residual
As Repaired Value (ARV)
$465,200
Sale Costs
%
$27,912
Property Taxes
%
$2,977
Property Insurance
%
$585
Interest Carry - Purchase Loan Funding
$11,164
Interest Carry - Rehab Loan Funding
$2,909
Net Exit Price
$419,653
Cash Investment
$66,590
Loan payoff
$279,148
Estimated Profit
$73,915
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.