252235

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
%
%
%
%

$67,436

Cash Investment

$74,505

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$265,230
Buyer's Premium
Purchase Closing Costs
$3,838
Loan Points
$5,570
Loan Closing Costs
$4,982
Total Acquisition Cost
$279,620
Initial Loan Funding
$212,184
Cash Required to Close
$67,436
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,436

Loan Terms
Initial Loan Funding
$212,184
Rehab Loan Funding
$66,300
Total Loan Commitment
$278,484
Points
$5,570
Loan Closing Costs
$4,982
Interest Carry
$14,040
Total Financing Cost
$24,592

Closing Costs
Deed/Transfer Tax - County
%
$981
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,857
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,838
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)
$1,167
Misc.
Total Loan Closing
$4,982

Residual
As Repaired Value (ARV)
$464,200
Sale Costs
%
$27,852
Property Taxes
%
$1,300
Property Insurance
%
$584
Interest Carry - Purchase Loan Funding
$11,140
Interest Carry - Rehab Loan Funding
$2,901
Net Exit Price
$420,425
Cash Investment
$67,436
Loan payoff
$278,484
Estimated Profit
$74,505
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.