249240

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
%
%
%
%

$63,960

Cash Investment

$70,634

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$254,500
Buyer's Premium
Purchase Closing Costs
$2,782
Loan Points
$5,344
Loan Closing Costs
$4,935
Total Acquisition Cost
$267,560
Initial Loan Funding
$203,600
Cash Required to Close
$63,960
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,960

Loan Terms
Initial Loan Funding
$203,600
Rehab Loan Funding
$63,600
Total Loan Commitment
$267,200
Points
$5,344
Loan Closing Costs
$4,935
Interest Carry
$13,472
Total Financing Cost
$23,750

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,782
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,782
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)
$1,120
Misc.
Total Loan Closing
$4,935

Residual
As Repaired Value (ARV)
$445,400
Sale Costs
%
$26,724
Property Taxes
%
$2,850
Property Insurance
%
$560
Interest Carry - Purchase Loan Funding
$10,689
Interest Carry - Rehab Loan Funding
$2,783
Net Exit Price
$401,794
Cash Investment
$63,960
Loan payoff
$267,200
Estimated Profit
$70,634
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.