249681

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
%
%
%
%

$63,663

Cash Investment

$70,177

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$253,220
Buyer's Premium
Purchase Closing Costs
$2,773
Loan Points
$5,318
Loan Closing Costs
$4,929
Total Acquisition Cost
$266,239
Initial Loan Funding
$202,576
Cash Required to Close
$63,663
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,663

Loan Terms
Initial Loan Funding
$202,576
Rehab Loan Funding
$63,300
Total Loan Commitment
$265,876
Points
$5,318
Loan Closing Costs
$4,929
Interest Carry
$13,405
Total Financing Cost
$23,651

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,773
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,773
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)
$443,100
Sale Costs
%
$26,586
Property Taxes
%
$2,836
Property Insurance
%
$557
Interest Carry - Purchase Loan Funding
$10,635
Interest Carry - Rehab Loan Funding
$2,769
Net Exit Price
$399,716
Cash Investment
$63,663
Loan payoff
$265,876
Estimated Profit
$70,177
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.