249740

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
%
%
%
%

$69,586

Cash Investment

$77,323

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$277,510
Buyer's Premium
Purchase Closing Costs
$3,220
Loan Points
$5,828
Loan Closing Costs
$5,036
Total Acquisition Cost
$291,594
Initial Loan Funding
$222,008
Cash Required to Close
$69,586
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,586

Loan Terms
Initial Loan Funding
$222,008
Rehab Loan Funding
$69,400
Total Loan Commitment
$291,408
Points
$5,828
Loan Closing Costs
$5,036
Interest Carry
$14,692
Total Financing Cost
$25,556

Closing Costs
Deed/Transfer Tax - County
%
$278
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,943
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,220
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)
$1,221
Misc.
Total Loan Closing
$5,036

Residual
As Repaired Value (ARV)
$485,600
Sale Costs
%
$29,136
Property Taxes
%
$2,844
Property Insurance
%
$611
Interest Carry - Purchase Loan Funding
$11,655
Interest Carry - Rehab Loan Funding
$3,036
Net Exit Price
$438,317
Cash Investment
$69,586
Loan payoff
$291,408
Estimated Profit
$77,323
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.