251492

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
%
%
%
%

$67,520

Cash Investment

$75,100

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$269,810
Buyer's Premium
Purchase Closing Costs
$2,889
Loan Points
$5,667
Loan Closing Costs
$5,002
Total Acquisition Cost
$283,368
Initial Loan Funding
$215,848
Cash Required to Close
$67,520
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,520

Loan Terms
Initial Loan Funding
$215,848
Rehab Loan Funding
$67,500
Total Loan Commitment
$283,348
Points
$5,667
Loan Closing Costs
$5,002
Interest Carry
$14,285
Total Financing Cost
$24,954

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,889
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,889
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)
$1,187
Misc.
Total Loan Closing
$5,002

Residual
As Repaired Value (ARV)
$472,200
Sale Costs
%
$28,332
Property Taxes
%
$3,022
Property Insurance
%
$594
Interest Carry - Purchase Loan Funding
$11,332
Interest Carry - Rehab Loan Funding
$2,953
Net Exit Price
$425,967
Cash Investment
$67,520
Loan payoff
$283,348
Estimated Profit
$75,100
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.