249245

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
%
%
%
%

$69,380

Cash Investment

$76,917

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$273,460
Buyer's Premium
Purchase Closing Costs
$3,926
Loan Points
$5,743
Loan Closing Costs
$5,018
Total Acquisition Cost
$288,148
Initial Loan Funding
$218,768
Cash Required to Close
$69,380
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,380

Loan Terms
Initial Loan Funding
$218,768
Rehab Loan Funding
$68,400
Total Loan Commitment
$287,168
Points
$5,743
Loan Closing Costs
$5,018
Interest Carry
$14,478
Total Financing Cost
$25,239

Closing Costs
Deed/Transfer Tax - County
%
$1,012
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,914
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,926
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)
$1,203
Misc.
Total Loan Closing
$5,018

Residual
As Repaired Value (ARV)
$478,600
Sale Costs
%
$28,716
Property Taxes
%
$1,340
Property Insurance
%
$602
Interest Carry - Purchase Loan Funding
$11,485
Interest Carry - Rehab Loan Funding
$2,993
Net Exit Price
$433,465
Cash Investment
$69,380
Loan payoff
$287,168
Estimated Profit
$76,917
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.