252408

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
%
%
%
%

$66,690

Cash Investment

$74,001

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$266,240
Buyer's Premium
Purchase Closing Costs
$2,864
Loan Points
$5,592
Loan Closing Costs
$4,986
Total Acquisition Cost
$279,682
Initial Loan Funding
$212,992
Cash Required to Close
$66,690
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,690

Loan Terms
Initial Loan Funding
$212,992
Rehab Loan Funding
$66,600
Total Loan Commitment
$279,592
Points
$5,592
Loan Closing Costs
$4,986
Interest Carry
$14,096
Total Financing Cost
$24,674

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,864
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,864
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)
$1,171
Misc.
Total Loan Closing
$4,986

Residual
As Repaired Value (ARV)
$465,900
Sale Costs
%
$27,954
Property Taxes
%
$2,982
Property Insurance
%
$586
Interest Carry - Purchase Loan Funding
$11,182
Interest Carry - Rehab Loan Funding
$2,914
Net Exit Price
$420,283
Cash Investment
$66,690
Loan payoff
$279,592
Estimated Profit
$74,001
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.