251921

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
%
%
%
%

$65,868

Cash Investment

$72,696

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$261,580
Buyer's Premium
Purchase Closing Costs
$3,093
Loan Points
$5,493
Loan Closing Costs
$4,966
Total Acquisition Cost
$275,132
Initial Loan Funding
$209,264
Cash Required to Close
$65,868
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,868

Loan Terms
Initial Loan Funding
$209,264
Rehab Loan Funding
$65,400
Total Loan Commitment
$274,664
Points
$5,493
Loan Closing Costs
$4,966
Interest Carry
$13,848
Total Financing Cost
$24,307

Closing Costs
Deed/Transfer Tax - County
%
$262
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,831
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,093
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)
$1,151
Misc.
Total Loan Closing
$4,966

Residual
As Repaired Value (ARV)
$457,800
Sale Costs
%
$27,468
Property Taxes
%
$2,681
Property Insurance
%
$575
Interest Carry - Purchase Loan Funding
$10,986
Interest Carry - Rehab Loan Funding
$2,861
Net Exit Price
$413,228
Cash Investment
$65,868
Loan payoff
$274,664
Estimated Profit
$72,696
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.