253163

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
%
%
%
%

$67,434

Cash Investment

$74,620

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$268,290
Buyer's Premium
Purchase Closing Costs
$3,146
Loan Points
$5,635
Loan Closing Costs
$4,995
Total Acquisition Cost
$282,066
Initial Loan Funding
$214,632
Cash Required to Close
$67,434
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,434

Loan Terms
Initial Loan Funding
$214,632
Rehab Loan Funding
$67,100
Total Loan Commitment
$281,732
Points
$5,635
Loan Closing Costs
$4,995
Interest Carry
$14,204
Total Financing Cost
$24,834

Closing Costs
Deed/Transfer Tax - County
%
$268
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,878
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,146
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)
$1,180
Misc.
Total Loan Closing
$4,995

Residual
As Repaired Value (ARV)
$469,500
Sale Costs
%
$28,170
Property Taxes
%
$2,750
Property Insurance
%
$590
Interest Carry - Purchase Loan Funding
$11,268
Interest Carry - Rehab Loan Funding
$2,936
Net Exit Price
$423,786
Cash Investment
$67,434
Loan payoff
$281,732
Estimated Profit
$74,620
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.