249658

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
%
%
%
%

$63,652

Cash Investment

$70,137

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$253,170
Buyer's Premium
Purchase Closing Costs
$2,772
Loan Points
$5,317
Loan Closing Costs
$4,929
Total Acquisition Cost
$266,188
Initial Loan Funding
$202,536
Cash Required to Close
$63,652
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,652

Loan Terms
Initial Loan Funding
$202,536
Rehab Loan Funding
$63,300
Total Loan Commitment
$265,836
Points
$5,317
Loan Closing Costs
$4,929
Interest Carry
$13,403
Total Financing Cost
$23,648

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,772
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,772
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)
$1,114
Misc.
Total Loan Closing
$4,929

Residual
As Repaired Value (ARV)
$443,000
Sale Costs
%
$26,580
Property Taxes
%
$2,836
Property Insurance
%
$557
Interest Carry - Purchase Loan Funding
$10,633
Interest Carry - Rehab Loan Funding
$2,769
Net Exit Price
$399,625
Cash Investment
$63,652
Loan payoff
$265,836
Estimated Profit
$70,137
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.