252457

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
%
%
%
%

$66,921

Cash Investment

$74,397

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$267,240
Buyer's Premium
Purchase Closing Costs
$2,871
Loan Points
$5,612
Loan Closing Costs
$4,991
Total Acquisition Cost
$280,713
Initial Loan Funding
$213,792
Cash Required to Close
$66,921
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,921

Loan Terms
Initial Loan Funding
$213,792
Rehab Loan Funding
$66,800
Total Loan Commitment
$280,592
Points
$5,612
Loan Closing Costs
$4,991
Interest Carry
$14,147
Total Financing Cost
$24,749

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,871
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,871
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)
$1,176
Misc.
Total Loan Closing
$4,991

Residual
As Repaired Value (ARV)
$467,700
Sale Costs
%
$28,062
Property Taxes
%
$2,993
Property Insurance
%
$588
Interest Carry - Purchase Loan Funding
$11,224
Interest Carry - Rehab Loan Funding
$2,923
Net Exit Price
$421,910
Cash Investment
$66,921
Loan payoff
$280,592
Estimated Profit
$74,397
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.