249836

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
%
%
%
%

$69,035

Cash Investment

$76,663

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$275,150
Buyer's Premium
Purchase Closing Costs
$3,201
Loan Points
$5,778
Loan Closing Costs
$5,026
Total Acquisition Cost
$289,155
Initial Loan Funding
$220,120
Cash Required to Close
$69,035
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,035

Loan Terms
Initial Loan Funding
$220,120
Rehab Loan Funding
$68,800
Total Loan Commitment
$288,920
Points
$5,778
Loan Closing Costs
$5,026
Interest Carry
$14,566
Total Financing Cost
$25,370

Closing Costs
Deed/Transfer Tax - County
%
$275
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,926
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,201
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)
$1,211
Misc.
Total Loan Closing
$5,026

Residual
As Repaired Value (ARV)
$481,500
Sale Costs
%
$28,890
Property Taxes
%
$2,820
Property Insurance
%
$605
Interest Carry - Purchase Loan Funding
$11,556
Interest Carry - Rehab Loan Funding
$3,010
Net Exit Price
$434,618
Cash Investment
$69,035
Loan payoff
$288,920
Estimated Profit
$76,663
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.