252362

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
%
%
%
%

$64,463

Cash Investment

$71,229

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$256,660
Buyer's Premium
Purchase Closing Costs
$2,797
Loan Points
$5,391
Loan Closing Costs
$4,944
Total Acquisition Cost
$269,791
Initial Loan Funding
$205,328
Cash Required to Close
$64,463
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,463

Loan Terms
Initial Loan Funding
$205,328
Rehab Loan Funding
$64,200
Total Loan Commitment
$269,528
Points
$5,391
Loan Closing Costs
$4,944
Interest Carry
$13,588
Total Financing Cost
$23,923

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,797
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,797
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)
$1,129
Misc.
Total Loan Closing
$4,944

Residual
As Repaired Value (ARV)
$449,200
Sale Costs
%
$26,952
Property Taxes
%
$2,875
Property Insurance
%
$565
Interest Carry - Purchase Loan Funding
$10,780
Interest Carry - Rehab Loan Funding
$2,809
Net Exit Price
$405,220
Cash Investment
$64,463
Loan payoff
$269,528
Estimated Profit
$71,229
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.