249850

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
%
%
%
%

$65,121

Cash Investment

$73,362

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$259,490
Buyer's Premium
Purchase Closing Costs
$2,816
Loan Points
$5,450
Loan Closing Costs
$4,957
Total Acquisition Cost
$272,713
Initial Loan Funding
$207,592
Cash Required to Close
$65,121
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,121

Loan Terms
Initial Loan Funding
$207,592
Rehab Loan Funding
$64,900
Total Loan Commitment
$272,492
Points
$5,450
Loan Closing Costs
$4,957
Interest Carry
$13,738
Total Financing Cost
$24,145

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,816
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,816
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)
$1,142
Misc.
Total Loan Closing
$4,957

Residual
As Repaired Value (ARV)
$454,100
Sale Costs
%
$27,246
Property Taxes
%
$1,570
Property Insurance
%
$571
Interest Carry - Purchase Loan Funding
$10,899
Interest Carry - Rehab Loan Funding
$2,839
Net Exit Price
$410,975
Cash Investment
$65,121
Loan payoff
$272,492
Estimated Profit
$73,362
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.