461087

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
%
%
%
%

$62,865

Cash Investment

$70,607

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$249,790
Buyer's Premium
Purchase Closing Costs
$2,749
Loan Points
$5,245
Loan Closing Costs
$4,914
Total Acquisition Cost
$262,697
Initial Loan Funding
$199,832
Cash Required to Close
$62,865
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$62,865

Loan Terms
Initial Loan Funding
$199,832
Rehab Loan Funding
$62,400
Total Loan Commitment
$262,232
Points
$5,245
Loan Closing Costs
$4,914
Interest Carry
$13,221
Total Financing Cost
$23,380

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,749
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,749
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)
$1,099
Misc.
Total Loan Closing
$4,914

Residual
As Repaired Value (ARV)
$437,100
Sale Costs
%
$26,226
Property Taxes
%
$1,399
Property Insurance
%
$550
Interest Carry - Purchase Loan Funding
$10,491
Interest Carry - Rehab Loan Funding
$2,730
Net Exit Price
$395,704
Cash Investment
$62,865
Loan payoff
$262,232
Estimated Profit
$70,607
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.