253050

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
%
%
%
%

$65,423

Cash Investment

$72,461

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$260,790
Buyer's Premium
Purchase Closing Costs
$2,826
Loan Points
$5,477
Loan Closing Costs
$4,962
Total Acquisition Cost
$274,055
Initial Loan Funding
$208,632
Cash Required to Close
$65,423
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,423

Loan Terms
Initial Loan Funding
$208,632
Rehab Loan Funding
$65,200
Total Loan Commitment
$273,832
Points
$5,477
Loan Closing Costs
$4,962
Interest Carry
$13,806
Total Financing Cost
$24,245

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,826
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,826
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)
$1,147
Misc.
Total Loan Closing
$4,962

Residual
As Repaired Value (ARV)
$456,400
Sale Costs
%
$27,384
Property Taxes
%
$2,921
Property Insurance
%
$574
Interest Carry - Purchase Loan Funding
$10,953
Interest Carry - Rehab Loan Funding
$2,853
Net Exit Price
$411,716
Cash Investment
$65,423
Loan payoff
$273,832
Estimated Profit
$72,461
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.