251962

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
%
%
%
%

$67,368

Cash Investment

$74,888

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$269,160
Buyer's Premium
Purchase Closing Costs
$2,884
Loan Points
$5,653
Loan Closing Costs
$4,999
Total Acquisition Cost
$282,696
Initial Loan Funding
$215,328
Cash Required to Close
$67,368
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,368

Loan Terms
Initial Loan Funding
$215,328
Rehab Loan Funding
$67,300
Total Loan Commitment
$282,628
Points
$5,653
Loan Closing Costs
$4,999
Interest Carry
$14,249
Total Financing Cost
$24,901

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,884
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,884
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)
$1,184
Misc.
Total Loan Closing
$4,999

Residual
As Repaired Value (ARV)
$471,000
Sale Costs
%
$28,260
Property Taxes
%
$3,015
Property Insurance
%
$592
Interest Carry - Purchase Loan Funding
$11,305
Interest Carry - Rehab Loan Funding
$2,944
Net Exit Price
$424,884
Cash Investment
$67,368
Loan payoff
$282,628
Estimated Profit
$74,888
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.