259387

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
%
%
%
%

$67,432

Cash Investment

$75,846

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$267,710
Buyer's Premium
Purchase Closing Costs
$3,276
Loan Points
$5,621
Loan Closing Costs
$4,993
Total Acquisition Cost
$281,600
Initial Loan Funding
$214,168
Cash Required to Close
$67,432
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,432

Loan Terms
Initial Loan Funding
$214,168
Rehab Loan Funding
$66,900
Total Loan Commitment
$281,068
Points
$5,621
Loan Closing Costs
$4,993
Interest Carry
$14,171
Total Financing Cost
$24,785

Closing Costs
Deed/Transfer Tax - County
%
$402
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,874
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,276
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)
$1,178
Misc.
Total Loan Closing
$4,993

Residual
As Repaired Value (ARV)
$468,500
Sale Costs
%
$28,110
Property Taxes
%
$1,285
Property Insurance
%
$589
Interest Carry - Purchase Loan Funding
$11,244
Interest Carry - Rehab Loan Funding
$2,927
Net Exit Price
$424,345
Cash Investment
$67,432
Loan payoff
$281,068
Estimated Profit
$75,846
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.