253155

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
%
%
%
%

$67,920

Cash Investment

$76,760

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$270,370
Buyer's Premium
Purchase Closing Costs
$3,163
Loan Points
$5,678
Loan Closing Costs
$5,005
Total Acquisition Cost
$284,216
Initial Loan Funding
$216,296
Cash Required to Close
$67,920
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,920

Loan Terms
Initial Loan Funding
$216,296
Rehab Loan Funding
$67,600
Total Loan Commitment
$283,896
Points
$5,678
Loan Closing Costs
$5,005
Interest Carry
$14,313
Total Financing Cost
$24,996

Closing Costs
Deed/Transfer Tax - County
%
$270
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,893
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,163
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)
$1,190
Misc.
Total Loan Closing
$5,005

Residual
As Repaired Value (ARV)
$473,100
Sale Costs
%
$28,386
Property Taxes
%
$1,230
Property Insurance
%
$595
Interest Carry - Purchase Loan Funding
$11,356
Interest Carry - Rehab Loan Funding
$2,958
Net Exit Price
$428,576
Cash Investment
$67,920
Loan payoff
$283,896
Estimated Profit
$76,760
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.