253349

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
%
%
%
%

$71,087

Cash Investment

$79,280

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$283,940
Buyer's Premium
Purchase Closing Costs
$3,272
Loan Points
$5,963
Loan Closing Costs
$5,064
Total Acquisition Cost
$298,239
Initial Loan Funding
$227,152
Cash Required to Close
$71,087
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,087

Loan Terms
Initial Loan Funding
$227,152
Rehab Loan Funding
$71,000
Total Loan Commitment
$298,152
Points
$5,963
Loan Closing Costs
$5,064
Interest Carry
$15,032
Total Financing Cost
$26,059

Closing Costs
Deed/Transfer Tax - County
%
$284
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,988
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,272
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)
$1,249
Misc.
Total Loan Closing
$5,064

Residual
As Repaired Value (ARV)
$496,900
Sale Costs
%
$29,814
Property Taxes
%
$2,910
Property Insurance
%
$625
Interest Carry - Purchase Loan Funding
$11,925
Interest Carry - Rehab Loan Funding
$3,106
Net Exit Price
$448,519
Cash Investment
$71,087
Loan payoff
$298,152
Estimated Profit
$79,280
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.