249524

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
%
%
%
%

$65,561

Cash Investment

$72,645

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$261,390
Buyer's Premium
Purchase Closing Costs
$2,830
Loan Points
$5,488
Loan Closing Costs
$4,965
Total Acquisition Cost
$274,673
Initial Loan Funding
$209,112
Cash Required to Close
$65,561
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,561

Loan Terms
Initial Loan Funding
$209,112
Rehab Loan Funding
$65,300
Total Loan Commitment
$274,412
Points
$5,488
Loan Closing Costs
$4,965
Interest Carry
$13,835
Total Financing Cost
$24,289

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,830
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,830
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)
$1,150
Misc.
Total Loan Closing
$4,965

Residual
As Repaired Value (ARV)
$457,400
Sale Costs
%
$27,444
Property Taxes
%
$2,928
Property Insurance
%
$575
Interest Carry - Purchase Loan Funding
$10,978
Interest Carry - Rehab Loan Funding
$2,857
Net Exit Price
$412,618
Cash Investment
$65,561
Loan payoff
$274,412
Estimated Profit
$72,645
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.