252649

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
%
%
%
%

$70,363

Cash Investment

$78,771

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$282,050
Buyer's Premium
Purchase Closing Costs
$2,974
Loan Points
$5,923
Loan Closing Costs
$5,056
Total Acquisition Cost
$296,003
Initial Loan Funding
$225,640
Cash Required to Close
$70,363
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,363

Loan Terms
Initial Loan Funding
$225,640
Rehab Loan Funding
$70,500
Total Loan Commitment
$296,140
Points
$5,923
Loan Closing Costs
$5,056
Interest Carry
$14,930
Total Financing Cost
$25,909

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,974
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,974
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)
$1,241
Misc.
Total Loan Closing
$5,056

Residual
As Repaired Value (ARV)
$493,600
Sale Costs
%
$29,616
Property Taxes
%
$3,159
Property Insurance
%
$621
Interest Carry - Purchase Loan Funding
$11,846
Interest Carry - Rehab Loan Funding
$3,084
Net Exit Price
$445,274
Cash Investment
$70,363
Loan payoff
$296,140
Estimated Profit
$78,771
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.