252153

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
%
%
%
%

$66,105

Cash Investment

$74,804

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$263,730
Buyer's Premium
Purchase Closing Costs
$2,846
Loan Points
$5,538
Loan Closing Costs
$4,975
Total Acquisition Cost
$277,089
Initial Loan Funding
$210,984
Cash Required to Close
$66,105
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,105

Loan Terms
Initial Loan Funding
$210,984
Rehab Loan Funding
$65,900
Total Loan Commitment
$276,884
Points
$5,538
Loan Closing Costs
$4,975
Interest Carry
$13,960
Total Financing Cost
$24,473

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,846
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,846
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)
$1,160
Misc.
Total Loan Closing
$4,975

Residual
As Repaired Value (ARV)
$461,500
Sale Costs
%
$27,690
Property Taxes
%
$1,477
Property Insurance
%
$580
Interest Carry - Purchase Loan Funding
$11,077
Interest Carry - Rehab Loan Funding
$2,883
Net Exit Price
$417,793
Cash Investment
$66,105
Loan payoff
$276,884
Estimated Profit
$74,804
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.