248718

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
%
%
%
%

$69,604

Cash Investment

$77,805

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$278,780
Buyer's Premium
Purchase Closing Costs
$2,951
Loan Points
$5,854
Loan Closing Costs
$5,042
Total Acquisition Cost
$292,628
Initial Loan Funding
$223,024
Cash Required to Close
$69,604
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,604

Loan Terms
Initial Loan Funding
$223,024
Rehab Loan Funding
$69,700
Total Loan Commitment
$292,724
Points
$5,854
Loan Closing Costs
$5,042
Interest Carry
$14,758
Total Financing Cost
$25,654

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,951
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,951
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)
$1,227
Misc.
Total Loan Closing
$5,042

Residual
As Repaired Value (ARV)
$487,900
Sale Costs
%
$29,274
Property Taxes
%
$3,122
Property Insurance
%
$613
Interest Carry - Purchase Loan Funding
$11,709
Interest Carry - Rehab Loan Funding
$3,049
Net Exit Price
$440,132
Cash Investment
$69,604
Loan payoff
$292,724
Estimated Profit
$77,805
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.