253449

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
%
%
%
%

$67,651

Cash Investment

$74,904

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$269,220
Buyer's Premium
Purchase Closing Costs
$3,154
Loan Points
$5,654
Loan Closing Costs
$5,000
Total Acquisition Cost
$283,027
Initial Loan Funding
$215,376
Cash Required to Close
$67,651
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,651

Loan Terms
Initial Loan Funding
$215,376
Rehab Loan Funding
$67,300
Total Loan Commitment
$282,676
Points
$5,654
Loan Closing Costs
$5,000
Interest Carry
$14,252
Total Financing Cost
$24,905

Closing Costs
Deed/Transfer Tax - County
%
$269
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,885
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,154
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)
$1,185
Misc.
Total Loan Closing
$5,000

Residual
As Repaired Value (ARV)
$471,100
Sale Costs
%
$28,266
Property Taxes
%
$2,760
Property Insurance
%
$592
Interest Carry - Purchase Loan Funding
$11,307
Interest Carry - Rehab Loan Funding
$2,944
Net Exit Price
$425,231
Cash Investment
$67,651
Loan payoff
$282,676
Estimated Profit
$74,904
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.