252439

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
%
%
%
%

$68,597

Cash Investment

$76,519

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$274,450
Buyer's Premium
Purchase Closing Costs
$2,921
Loan Points
$5,763
Loan Closing Costs
$5,023
Total Acquisition Cost
$288,157
Initial Loan Funding
$219,560
Cash Required to Close
$68,597
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,597

Loan Terms
Initial Loan Funding
$219,560
Rehab Loan Funding
$68,600
Total Loan Commitment
$288,160
Points
$5,763
Loan Closing Costs
$5,023
Interest Carry
$14,528
Total Financing Cost
$25,314

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,921
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,921
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)
$1,208
Misc.
Total Loan Closing
$5,023

Residual
As Repaired Value (ARV)
$480,300
Sale Costs
%
$28,818
Property Taxes
%
$3,074
Property Insurance
%
$604
Interest Carry - Purchase Loan Funding
$11,527
Interest Carry - Rehab Loan Funding
$3,001
Net Exit Price
$433,276
Cash Investment
$68,597
Loan payoff
$288,160
Estimated Profit
$76,519
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.