253355

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
%
%
%
%

$69,015

Cash Investment

$76,666

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$275,060
Buyer's Premium
Purchase Closing Costs
$3,200
Loan Points
$5,777
Loan Closing Costs
$5,025
Total Acquisition Cost
$289,063
Initial Loan Funding
$220,048
Cash Required to Close
$69,015
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,015

Loan Terms
Initial Loan Funding
$220,048
Rehab Loan Funding
$68,800
Total Loan Commitment
$288,848
Points
$5,777
Loan Closing Costs
$5,025
Interest Carry
$14,563
Total Financing Cost
$25,365

Closing Costs
Deed/Transfer Tax - County
%
$275
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,925
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,200
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)
$1,210
Misc.
Total Loan Closing
$5,025

Residual
As Repaired Value (ARV)
$481,400
Sale Costs
%
$28,884
Property Taxes
%
$2,819
Property Insurance
%
$605
Interest Carry - Purchase Loan Funding
$11,553
Interest Carry - Rehab Loan Funding
$3,010
Net Exit Price
$434,529
Cash Investment
$69,015
Loan payoff
$288,848
Estimated Profit
$76,666
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.