248698

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
%
%
%
%

$68,966

Cash Investment

$77,004

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$276,040
Buyer's Premium
Purchase Closing Costs
$2,932
Loan Points
$5,797
Loan Closing Costs
$5,030
Total Acquisition Cost
$289,798
Initial Loan Funding
$220,832
Cash Required to Close
$68,966
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,966

Loan Terms
Initial Loan Funding
$220,832
Rehab Loan Funding
$69,000
Total Loan Commitment
$289,832
Points
$5,797
Loan Closing Costs
$5,030
Interest Carry
$14,612
Total Financing Cost
$25,439

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,932
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,932
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)
$1,215
Misc.
Total Loan Closing
$5,030

Residual
As Repaired Value (ARV)
$483,100
Sale Costs
%
$28,986
Property Taxes
%
$3,092
Property Insurance
%
$607
Interest Carry - Purchase Loan Funding
$11,594
Interest Carry - Rehab Loan Funding
$3,019
Net Exit Price
$435,803
Cash Investment
$68,966
Loan payoff
$289,832
Estimated Profit
$77,004
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.