252971

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
%
%
%
%

$63,793

Cash Investment

$69,999

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$252,690
Buyer's Premium
Purchase Closing Costs
$3,022
Loan Points
$5,307
Loan Closing Costs
$4,927
Total Acquisition Cost
$265,945
Initial Loan Funding
$202,152
Cash Required to Close
$63,793
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,793

Loan Terms
Initial Loan Funding
$202,152
Rehab Loan Funding
$63,200
Total Loan Commitment
$265,352
Points
$5,307
Loan Closing Costs
$4,927
Interest Carry
$13,378
Total Financing Cost
$23,612

Closing Costs
Deed/Transfer Tax - County
%
$253
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,769
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,022
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)
$1,112
Misc.
Total Loan Closing
$4,927

Residual
As Repaired Value (ARV)
$442,200
Sale Costs
%
$26,532
Property Taxes
%
$2,590
Property Insurance
%
$556
Interest Carry - Purchase Loan Funding
$10,613
Interest Carry - Rehab Loan Funding
$2,765
Net Exit Price
$399,144
Cash Investment
$63,793
Loan payoff
$265,352
Estimated Profit
$69,999
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.