249428

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
%
%
%
%

$70,740

Cash Investment

$79,223

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$283,670
Buyer's Premium
Purchase Closing Costs
$2,986
Loan Points
$5,957
Loan Closing Costs
$5,063
Total Acquisition Cost
$297,676
Initial Loan Funding
$226,936
Cash Required to Close
$70,740
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,740

Loan Terms
Initial Loan Funding
$226,936
Rehab Loan Funding
$70,900
Total Loan Commitment
$297,836
Points
$5,957
Loan Closing Costs
$5,063
Interest Carry
$15,016
Total Financing Cost
$26,036

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,986
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,986
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)
$1,248
Misc.
Total Loan Closing
$5,063

Residual
As Repaired Value (ARV)
$496,400
Sale Costs
%
$29,784
Property Taxes
%
$3,177
Property Insurance
%
$624
Interest Carry - Purchase Loan Funding
$11,914
Interest Carry - Rehab Loan Funding
$3,102
Net Exit Price
$447,799
Cash Investment
$70,740
Loan payoff
$297,836
Estimated Profit
$79,223
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.