249880

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
%
%
%
%

$65,048

Cash Investment

$71,626

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$258,070
Buyer's Premium
Purchase Closing Costs
$3,065
Loan Points
$5,419
Loan Closing Costs
$4,951
Total Acquisition Cost
$271,504
Initial Loan Funding
$206,456
Cash Required to Close
$65,048
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,048

Loan Terms
Initial Loan Funding
$206,456
Rehab Loan Funding
$64,500
Total Loan Commitment
$270,956
Points
$5,419
Loan Closing Costs
$4,951
Interest Carry
$13,661
Total Financing Cost
$24,030

Closing Costs
Deed/Transfer Tax - County
%
$258
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,806
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,065
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)
$1,136
Misc.
Total Loan Closing
$4,951

Residual
As Repaired Value (ARV)
$451,600
Sale Costs
%
$27,096
Property Taxes
%
$2,645
Property Insurance
%
$568
Interest Carry - Purchase Loan Funding
$10,839
Interest Carry - Rehab Loan Funding
$2,822
Net Exit Price
$407,630
Cash Investment
$65,048
Loan payoff
$270,956
Estimated Profit
$71,626
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.