249540

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
%
%
%
%

$63,436

Cash Investment

$69,853

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$252,240
Buyer's Premium
Purchase Closing Costs
$2,766
Loan Points
$5,298
Loan Closing Costs
$4,925
Total Acquisition Cost
$265,228
Initial Loan Funding
$201,792
Cash Required to Close
$63,436
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,436

Loan Terms
Initial Loan Funding
$201,792
Rehab Loan Funding
$63,100
Total Loan Commitment
$264,892
Points
$5,298
Loan Closing Costs
$4,925
Interest Carry
$13,355
Total Financing Cost
$23,577

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,766
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,766
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)
$1,110
Misc.
Total Loan Closing
$4,925

Residual
As Repaired Value (ARV)
$441,400
Sale Costs
%
$26,484
Property Taxes
%
$2,825
Property Insurance
%
$555
Interest Carry - Purchase Loan Funding
$10,594
Interest Carry - Rehab Loan Funding
$2,761
Net Exit Price
$398,181
Cash Investment
$63,436
Loan payoff
$264,892
Estimated Profit
$69,853
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.