467669

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
%
%
%
%

$67,062

Cash Investment

$75,342

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$266,130
Buyer's Premium
Purchase Closing Costs
$3,262
Loan Points
$5,588
Loan Closing Costs
$4,986
Total Acquisition Cost
$279,966
Initial Loan Funding
$212,904
Cash Required to Close
$67,062
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,062

Loan Terms
Initial Loan Funding
$212,904
Rehab Loan Funding
$66,500
Total Loan Commitment
$279,404
Points
$5,588
Loan Closing Costs
$4,986
Interest Carry
$14,087
Total Financing Cost
$24,661

Closing Costs
Deed/Transfer Tax - County
%
$399
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,863
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,262
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)
$1,171
Misc.
Total Loan Closing
$4,986

Residual
As Repaired Value (ARV)
$465,700
Sale Costs
%
$27,942
Property Taxes
%
$1,277
Property Insurance
%
$585
Interest Carry - Purchase Loan Funding
$11,177
Interest Carry - Rehab Loan Funding
$2,909
Net Exit Price
$421,808
Cash Investment
$67,062
Loan payoff
$279,404
Estimated Profit
$75,342
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.