250954

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
%
%
%
%

$68,129

Cash Investment

$75,536

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$271,270
Buyer's Premium
Purchase Closing Costs
$3,170
Loan Points
$5,696
Loan Closing Costs
$5,009
Total Acquisition Cost
$285,145
Initial Loan Funding
$217,016
Cash Required to Close
$68,129
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,129

Loan Terms
Initial Loan Funding
$217,016
Rehab Loan Funding
$67,800
Total Loan Commitment
$284,816
Points
$5,696
Loan Closing Costs
$5,009
Interest Carry
$14,360
Total Financing Cost
$25,064

Closing Costs
Deed/Transfer Tax - County
%
$271
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,899
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,170
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)
$1,194
Misc.
Total Loan Closing
$5,009

Residual
As Repaired Value (ARV)
$474,700
Sale Costs
%
$28,482
Property Taxes
%
$2,781
Property Insurance
%
$597
Interest Carry - Purchase Loan Funding
$11,393
Interest Carry - Rehab Loan Funding
$2,966
Net Exit Price
$428,481
Cash Investment
$68,129
Loan payoff
$284,816
Estimated Profit
$75,536
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.