249912

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
%
%
%
%

$72,371

Cash Investment

$80,859

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$289,440
Buyer's Premium
Purchase Closing Costs
$3,316
Loan Points
$6,079
Loan Closing Costs
$5,089
Total Acquisition Cost
$303,923
Initial Loan Funding
$231,552
Cash Required to Close
$72,371
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,371

Loan Terms
Initial Loan Funding
$231,552
Rehab Loan Funding
$72,400
Total Loan Commitment
$303,952
Points
$6,079
Loan Closing Costs
$5,089
Interest Carry
$15,324
Total Financing Cost
$26,492

Closing Costs
Deed/Transfer Tax - County
%
$289
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,026
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,316
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)
$1,274
Misc.
Total Loan Closing
$5,089

Residual
As Repaired Value (ARV)
$506,500
Sale Costs
%
$30,390
Property Taxes
%
$2,967
Property Insurance
%
$637
Interest Carry - Purchase Loan Funding
$12,156
Interest Carry - Rehab Loan Funding
$3,168
Net Exit Price
$457,182
Cash Investment
$72,371
Loan payoff
$303,952
Estimated Profit
$80,859
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.