249970

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
%
%
%
%

$67,989

Cash Investment

$75,670

Profit

111%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$271,830
Buyer's Premium
Purchase Closing Costs
$2,903
Loan Points
$5,709
Loan Closing Costs
$5,011
Total Acquisition Cost
$285,453
Initial Loan Funding
$217,464
Cash Required to Close
$67,989
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,989

Loan Terms
Initial Loan Funding
$217,464
Rehab Loan Funding
$68,000
Total Loan Commitment
$285,464
Points
$5,709
Loan Closing Costs
$5,011
Interest Carry
$14,392
Total Financing Cost
$25,112

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,903
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,903
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)
$1,196
Misc.
Total Loan Closing
$5,011

Residual
As Repaired Value (ARV)
$475,700
Sale Costs
%
$28,542
Property Taxes
%
$3,044
Property Insurance
%
$598
Interest Carry - Purchase Loan Funding
$11,417
Interest Carry - Rehab Loan Funding
$2,975
Net Exit Price
$429,124
Cash Investment
$67,989
Loan payoff
$285,464
Estimated Profit
$75,670
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.