248786

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
%
%
%
%

$66,740

Cash Investment

$74,138

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$266,460
Buyer's Premium
Purchase Closing Costs
$2,865
Loan Points
$5,595
Loan Closing Costs
$4,987
Total Acquisition Cost
$279,908
Initial Loan Funding
$213,168
Cash Required to Close
$66,740
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,740

Loan Terms
Initial Loan Funding
$213,168
Rehab Loan Funding
$66,600
Total Loan Commitment
$279,768
Points
$5,595
Loan Closing Costs
$4,987
Interest Carry
$14,105
Total Financing Cost
$24,688

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,865
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,865
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)
$1,172
Misc.
Total Loan Closing
$4,987

Residual
As Repaired Value (ARV)
$466,300
Sale Costs
%
$27,978
Property Taxes
%
$2,984
Property Insurance
%
$586
Interest Carry - Purchase Loan Funding
$11,191
Interest Carry - Rehab Loan Funding
$2,914
Net Exit Price
$420,646
Cash Investment
$66,740
Loan payoff
$279,768
Estimated Profit
$74,138
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.