251548

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
%
%
%
%

$69,563

Cash Investment

$77,718

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$278,600
Buyer's Premium
Purchase Closing Costs
$2,950
Loan Points
$5,852
Loan Closing Costs
$5,041
Total Acquisition Cost
$292,443
Initial Loan Funding
$222,880
Cash Required to Close
$69,563
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,563

Loan Terms
Initial Loan Funding
$222,880
Rehab Loan Funding
$69,700
Total Loan Commitment
$292,580
Points
$5,852
Loan Closing Costs
$5,041
Interest Carry
$14,751
Total Financing Cost
$25,643

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,950
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,950
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)
$1,226
Misc.
Total Loan Closing
$5,041

Residual
As Repaired Value (ARV)
$487,600
Sale Costs
%
$29,256
Property Taxes
%
$3,120
Property Insurance
%
$613
Interest Carry - Purchase Loan Funding
$11,701
Interest Carry - Rehab Loan Funding
$3,049
Net Exit Price
$439,860
Cash Investment
$69,563
Loan payoff
$292,580
Estimated Profit
$77,718
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.