249988

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
%
%
%
%

$65,690

Cash Investment

$72,777

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$261,940
Buyer's Premium
Purchase Closing Costs
$2,834
Loan Points
$5,501
Loan Closing Costs
$4,968
Total Acquisition Cost
$275,242
Initial Loan Funding
$209,552
Cash Required to Close
$65,690
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,690

Loan Terms
Initial Loan Funding
$209,552
Rehab Loan Funding
$65,500
Total Loan Commitment
$275,052
Points
$5,501
Loan Closing Costs
$4,968
Interest Carry
$13,867
Total Financing Cost
$24,336

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,834
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,834
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)
$1,153
Misc.
Total Loan Closing
$4,968

Residual
As Repaired Value (ARV)
$458,400
Sale Costs
%
$27,504
Property Taxes
%
$2,934
Property Insurance
%
$576
Interest Carry - Purchase Loan Funding
$11,001
Interest Carry - Rehab Loan Funding
$2,866
Net Exit Price
$413,519
Cash Investment
$65,690
Loan payoff
$275,052
Estimated Profit
$72,777
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.