252813

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
%
%
%
%

$64,534

Cash Investment

$72,802

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$256,970
Buyer's Premium
Purchase Closing Costs
$2,799
Loan Points
$5,396
Loan Closing Costs
$4,946
Total Acquisition Cost
$270,110
Initial Loan Funding
$205,576
Cash Required to Close
$64,534
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,534

Loan Terms
Initial Loan Funding
$205,576
Rehab Loan Funding
$64,200
Total Loan Commitment
$269,776
Points
$5,396
Loan Closing Costs
$4,946
Interest Carry
$13,601
Total Financing Cost
$23,943

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,799
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,799
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)
$1,131
Misc.
Total Loan Closing
$4,946

Residual
As Repaired Value (ARV)
$449,700
Sale Costs
%
$26,982
Property Taxes
%
$1,439
Property Insurance
%
$565
Interest Carry - Purchase Loan Funding
$10,793
Interest Carry - Rehab Loan Funding
$2,809
Net Exit Price
$407,112
Cash Investment
$64,534
Loan payoff
$269,776
Estimated Profit
$72,802
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.