250566

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
%
%
%
%

$68,941

Cash Investment

$76,935

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$275,930
Buyer's Premium
Purchase Closing Costs
$2,932
Loan Points
$5,795
Loan Closing Costs
$5,029
Total Acquisition Cost
$289,685
Initial Loan Funding
$220,744
Cash Required to Close
$68,941
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,941

Loan Terms
Initial Loan Funding
$220,744
Rehab Loan Funding
$69,000
Total Loan Commitment
$289,744
Points
$5,795
Loan Closing Costs
$5,029
Interest Carry
$14,608
Total Financing Cost
$25,432

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,932
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,932
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)
$1,214
Misc.
Total Loan Closing
$5,029

Residual
As Repaired Value (ARV)
$482,900
Sale Costs
%
$28,974
Property Taxes
%
$3,090
Property Insurance
%
$607
Interest Carry - Purchase Loan Funding
$11,589
Interest Carry - Rehab Loan Funding
$3,019
Net Exit Price
$435,621
Cash Investment
$68,941
Loan payoff
$289,744
Estimated Profit
$76,935
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.