252396

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
%
%
%
%

$68,225

Cash Investment

$76,045

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$272,850
Buyer's Premium
Purchase Closing Costs
$2,910
Loan Points
$5,730
Loan Closing Costs
$5,016
Total Acquisition Cost
$286,505
Initial Loan Funding
$218,280
Cash Required to Close
$68,225
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,225

Loan Terms
Initial Loan Funding
$218,280
Rehab Loan Funding
$68,200
Total Loan Commitment
$286,480
Points
$5,730
Loan Closing Costs
$5,016
Interest Carry
$14,443
Total Financing Cost
$25,189

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,910
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,910
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)
$1,201
Misc.
Total Loan Closing
$5,016

Residual
As Repaired Value (ARV)
$477,500
Sale Costs
%
$28,650
Property Taxes
%
$3,056
Property Insurance
%
$600
Interest Carry - Purchase Loan Funding
$11,460
Interest Carry - Rehab Loan Funding
$2,984
Net Exit Price
$430,750
Cash Investment
$68,225
Loan payoff
$286,480
Estimated Profit
$76,045
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.