249321

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
%
%
%
%

$69,926

Cash Investment

$78,236

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$280,170
Buyer's Premium
Purchase Closing Costs
$2,961
Loan Points
$5,883
Loan Closing Costs
$5,048
Total Acquisition Cost
$294,062
Initial Loan Funding
$224,136
Cash Required to Close
$69,926
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,926

Loan Terms
Initial Loan Funding
$224,136
Rehab Loan Funding
$70,000
Total Loan Commitment
$294,136
Points
$5,883
Loan Closing Costs
$5,048
Interest Carry
$14,830
Total Financing Cost
$25,760

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,961
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,961
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)
$1,233
Misc.
Total Loan Closing
$5,048

Residual
As Repaired Value (ARV)
$490,300
Sale Costs
%
$29,418
Property Taxes
%
$3,138
Property Insurance
%
$616
Interest Carry - Purchase Loan Funding
$11,767
Interest Carry - Rehab Loan Funding
$3,063
Net Exit Price
$442,298
Cash Investment
$69,926
Loan payoff
$294,136
Estimated Profit
$78,236
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.