249036

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
%
%
%
%

$68,830

Cash Investment

$76,715

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$275,450
Buyer's Premium
Purchase Closing Costs
$2,928
Loan Points
$5,785
Loan Closing Costs
$5,027
Total Acquisition Cost
$289,190
Initial Loan Funding
$220,360
Cash Required to Close
$68,830
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,830

Loan Terms
Initial Loan Funding
$220,360
Rehab Loan Funding
$68,900
Total Loan Commitment
$289,260
Points
$5,785
Loan Closing Costs
$5,027
Interest Carry
$14,583
Total Financing Cost
$25,395

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,928
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,928
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)
$1,212
Misc.
Total Loan Closing
$5,027

Residual
As Repaired Value (ARV)
$482,000
Sale Costs
%
$28,920
Property Taxes
%
$3,085
Property Insurance
%
$606
Interest Carry - Purchase Loan Funding
$11,569
Interest Carry - Rehab Loan Funding
$3,014
Net Exit Price
$434,806
Cash Investment
$68,830
Loan payoff
$289,260
Estimated Profit
$76,715
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.