459196

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
%
%
%
%

$67,395

Cash Investment

$75,736

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$267,550
Buyer's Premium
Purchase Closing Costs
$3,274
Loan Points
$5,619
Loan Closing Costs
$4,992
Total Acquisition Cost
$281,435
Initial Loan Funding
$214,040
Cash Required to Close
$67,395
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,395

Loan Terms
Initial Loan Funding
$214,040
Rehab Loan Funding
$66,900
Total Loan Commitment
$280,940
Points
$5,619
Loan Closing Costs
$4,992
Interest Carry
$14,164
Total Financing Cost
$24,775

Closing Costs
Deed/Transfer Tax - County
%
$401
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,873
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,274
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)
$1,177
Misc.
Total Loan Closing
$4,992

Residual
As Repaired Value (ARV)
$468,200
Sale Costs
%
$28,092
Property Taxes
%
$1,284
Property Insurance
%
$589
Interest Carry - Purchase Loan Funding
$11,237
Interest Carry - Rehab Loan Funding
$2,927
Net Exit Price
$424,071
Cash Investment
$67,395
Loan payoff
$280,940
Estimated Profit
$75,736
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.