249738

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
%
%
%
%

$67,164

Cash Investment

$74,644

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$268,280
Buyer's Premium
Purchase Closing Costs
$2,878
Loan Points
$5,634
Loan Closing Costs
$4,995
Total Acquisition Cost
$281,788
Initial Loan Funding
$214,624
Cash Required to Close
$67,164
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,164

Loan Terms
Initial Loan Funding
$214,624
Rehab Loan Funding
$67,100
Total Loan Commitment
$281,724
Points
$5,634
Loan Closing Costs
$4,995
Interest Carry
$14,203
Total Financing Cost
$24,833

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,878
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,878
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)
$1,180
Misc.
Total Loan Closing
$4,995

Residual
As Repaired Value (ARV)
$469,500
Sale Costs
%
$28,170
Property Taxes
%
$3,005
Property Insurance
%
$590
Interest Carry - Purchase Loan Funding
$11,268
Interest Carry - Rehab Loan Funding
$2,936
Net Exit Price
$423,532
Cash Investment
$67,164
Loan payoff
$281,724
Estimated Profit
$74,644
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.