252300

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
%
%
%
%

$69,848

Cash Investment

$78,041

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$279,830
Buyer's Premium
Purchase Closing Costs
$2,959
Loan Points
$5,877
Loan Closing Costs
$5,046
Total Acquisition Cost
$293,712
Initial Loan Funding
$223,864
Cash Required to Close
$69,848
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,848

Loan Terms
Initial Loan Funding
$223,864
Rehab Loan Funding
$70,000
Total Loan Commitment
$293,864
Points
$5,877
Loan Closing Costs
$5,046
Interest Carry
$14,815
Total Financing Cost
$25,739

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,959
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,959
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)
$1,231
Misc.
Total Loan Closing
$5,046

Residual
As Repaired Value (ARV)
$489,700
Sale Costs
%
$29,382
Property Taxes
%
$3,134
Property Insurance
%
$616
Interest Carry - Purchase Loan Funding
$11,753
Interest Carry - Rehab Loan Funding
$3,063
Net Exit Price
$441,753
Cash Investment
$69,848
Loan payoff
$293,864
Estimated Profit
$78,041
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.