250867

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
%
%
%
%

$69,338

Cash Investment

$77,478

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$277,640
Buyer's Premium
Purchase Closing Costs
$2,943
Loan Points
$5,830
Loan Closing Costs
$5,037
Total Acquisition Cost
$291,450
Initial Loan Funding
$222,112
Cash Required to Close
$69,338
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,338

Loan Terms
Initial Loan Funding
$222,112
Rehab Loan Funding
$69,400
Total Loan Commitment
$291,512
Points
$5,830
Loan Closing Costs
$5,037
Interest Carry
$14,697
Total Financing Cost
$25,564

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,943
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,943
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)
$1,222
Misc.
Total Loan Closing
$5,037

Residual
As Repaired Value (ARV)
$485,900
Sale Costs
%
$29,154
Property Taxes
%
$3,110
Property Insurance
%
$611
Interest Carry - Purchase Loan Funding
$11,661
Interest Carry - Rehab Loan Funding
$3,036
Net Exit Price
$438,328
Cash Investment
$69,338
Loan payoff
$291,512
Estimated Profit
$77,478
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.