252169

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
%
%
%
%

$66,164

Cash Investment

$73,420

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$263,980
Buyer's Premium
Purchase Closing Costs
$2,848
Loan Points
$5,544
Loan Closing Costs
$4,977
Total Acquisition Cost
$277,348
Initial Loan Funding
$211,184
Cash Required to Close
$66,164
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,164

Loan Terms
Initial Loan Funding
$211,184
Rehab Loan Funding
$66,000
Total Loan Commitment
$277,184
Points
$5,544
Loan Closing Costs
$4,977
Interest Carry
$13,975
Total Financing Cost
$24,495

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,848
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,848
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)
$1,162
Misc.
Total Loan Closing
$4,977

Residual
As Repaired Value (ARV)
$462,000
Sale Costs
%
$27,720
Property Taxes
%
$2,957
Property Insurance
%
$581
Interest Carry - Purchase Loan Funding
$11,087
Interest Carry - Rehab Loan Funding
$2,888
Net Exit Price
$416,768
Cash Investment
$66,164
Loan payoff
$277,184
Estimated Profit
$73,420
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.