248647

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
%
%
%
%

$67,107

Cash Investment

$74,634

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$268,040
Buyer's Premium
Purchase Closing Costs
$2,876
Loan Points
$5,629
Loan Closing Costs
$4,994
Total Acquisition Cost
$281,539
Initial Loan Funding
$214,432
Cash Required to Close
$67,107
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,107

Loan Terms
Initial Loan Funding
$214,432
Rehab Loan Funding
$67,000
Total Loan Commitment
$281,432
Points
$5,629
Loan Closing Costs
$4,994
Interest Carry
$14,189
Total Financing Cost
$24,812

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,876
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,876
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)
$1,179
Misc.
Total Loan Closing
$4,994

Residual
As Repaired Value (ARV)
$469,100
Sale Costs
%
$28,146
Property Taxes
%
$3,002
Property Insurance
%
$590
Interest Carry - Purchase Loan Funding
$11,258
Interest Carry - Rehab Loan Funding
$2,931
Net Exit Price
$423,173
Cash Investment
$67,107
Loan payoff
$281,432
Estimated Profit
$74,634
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.