249700

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
%
%
%
%

$64,514

Cash Investment

$71,273

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$256,880
Buyer's Premium
Purchase Closing Costs
$2,798
Loan Points
$5,394
Loan Closing Costs
$4,945
Total Acquisition Cost
$270,018
Initial Loan Funding
$205,504
Cash Required to Close
$64,514
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,514

Loan Terms
Initial Loan Funding
$205,504
Rehab Loan Funding
$64,200
Total Loan Commitment
$269,704
Points
$5,394
Loan Closing Costs
$4,945
Interest Carry
$13,598
Total Financing Cost
$23,937

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,798
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,798
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)
$1,130
Misc.
Total Loan Closing
$4,945

Residual
As Repaired Value (ARV)
$449,500
Sale Costs
%
$26,970
Property Taxes
%
$2,877
Property Insurance
%
$565
Interest Carry - Purchase Loan Funding
$10,789
Interest Carry - Rehab Loan Funding
$2,809
Net Exit Price
$405,490
Cash Investment
$64,514
Loan payoff
$269,704
Estimated Profit
$71,273
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.