249096

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
%
%
%
%

$65,101

Cash Investment

$72,029

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$259,400
Buyer's Premium
Purchase Closing Costs
$2,816
Loan Points
$5,448
Loan Closing Costs
$4,956
Total Acquisition Cost
$272,621
Initial Loan Funding
$207,520
Cash Required to Close
$65,101
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,101

Loan Terms
Initial Loan Funding
$207,520
Rehab Loan Funding
$64,900
Total Loan Commitment
$272,420
Points
$5,448
Loan Closing Costs
$4,956
Interest Carry
$13,734
Total Financing Cost
$24,139

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,816
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,816
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)
$1,141
Misc.
Total Loan Closing
$4,956

Residual
As Repaired Value (ARV)
$454,000
Sale Costs
%
$27,240
Property Taxes
%
$2,905
Property Insurance
%
$571
Interest Carry - Purchase Loan Funding
$10,895
Interest Carry - Rehab Loan Funding
$2,839
Net Exit Price
$409,550
Cash Investment
$65,101
Loan payoff
$272,420
Estimated Profit
$72,029
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.