252873

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
%
%
%
%

$66,200

Cash Investment

$73,083

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$263,000
Buyer's Premium
Purchase Closing Costs
$3,104
Loan Points
$5,524
Loan Closing Costs
$4,972
Total Acquisition Cost
$276,600
Initial Loan Funding
$210,400
Cash Required to Close
$66,200
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,200

Loan Terms
Initial Loan Funding
$210,400
Rehab Loan Funding
$65,800
Total Loan Commitment
$276,200
Points
$5,524
Loan Closing Costs
$4,972
Interest Carry
$13,925
Total Financing Cost
$24,421

Closing Costs
Deed/Transfer Tax - County
%
$263
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,841
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,104
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)
$1,157
Misc.
Total Loan Closing
$4,972

Residual
As Repaired Value (ARV)
$460,300
Sale Costs
%
$27,618
Property Taxes
%
$2,696
Property Insurance
%
$579
Interest Carry - Purchase Loan Funding
$11,046
Interest Carry - Rehab Loan Funding
$2,879
Net Exit Price
$415,483
Cash Investment
$66,200
Loan payoff
$276,200
Estimated Profit
$73,083
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.