252899

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
%
%
%
%

$68,569

Cash Investment

$75,939

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$270,030
Buyer's Premium
Purchase Closing Costs
$3,889
Loan Points
$5,670
Loan Closing Costs
$5,003
Total Acquisition Cost
$284,593
Initial Loan Funding
$216,024
Cash Required to Close
$68,569
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,569

Loan Terms
Initial Loan Funding
$216,024
Rehab Loan Funding
$67,500
Total Loan Commitment
$283,524
Points
$5,670
Loan Closing Costs
$5,003
Interest Carry
$14,294
Total Financing Cost
$24,968

Closing Costs
Deed/Transfer Tax - County
%
$999
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,890
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,889
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)
$1,188
Misc.
Total Loan Closing
$5,003

Residual
As Repaired Value (ARV)
$472,600
Sale Costs
%
$28,356
Property Taxes
%
$1,323
Property Insurance
%
$594
Interest Carry - Purchase Loan Funding
$11,341
Interest Carry - Rehab Loan Funding
$2,953
Net Exit Price
$428,032
Cash Investment
$68,569
Loan payoff
$283,524
Estimated Profit
$75,939
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.