333454

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
%
%
%
%

$67,234

Cash Investment

$74,778

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$268,590
Buyer's Premium
Purchase Closing Costs
$2,880
Loan Points
$5,639
Loan Closing Costs
$4,997
Total Acquisition Cost
$282,106
Initial Loan Funding
$214,872
Cash Required to Close
$67,234
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,234

Loan Terms
Initial Loan Funding
$214,872
Rehab Loan Funding
$67,100
Total Loan Commitment
$281,972
Points
$5,639
Loan Closing Costs
$4,997
Interest Carry
$14,216
Total Financing Cost
$24,853

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,880
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,880
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)
$1,182
Misc.
Total Loan Closing
$4,997

Residual
As Repaired Value (ARV)
$470,000
Sale Costs
%
$28,200
Property Taxes
%
$3,008
Property Insurance
%
$591
Interest Carry - Purchase Loan Funding
$11,281
Interest Carry - Rehab Loan Funding
$2,936
Net Exit Price
$423,984
Cash Investment
$67,234
Loan payoff
$281,972
Estimated Profit
$74,778
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.