471225

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
%
%
%
%

$67,801

Cash Investment

$75,885

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$268,710
Buyer's Premium
Purchase Closing Costs
$3,418
Loan Points
$5,643
Loan Closing Costs
$4,997
Total Acquisition Cost
$282,769
Initial Loan Funding
$214,968
Cash Required to Close
$67,801
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,801

Loan Terms
Initial Loan Funding
$214,968
Rehab Loan Funding
$67,200
Total Loan Commitment
$282,168
Points
$5,643
Loan Closing Costs
$4,997
Interest Carry
$14,226
Total Financing Cost
$24,867

Closing Costs
Deed/Transfer Tax - County
%
$537
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,881
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,418
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)
$470,200
Sale Costs
%
$28,212
Property Taxes
%
$1,317
Property Insurance
%
$591
Interest Carry - Purchase Loan Funding
$11,286
Interest Carry - Rehab Loan Funding
$2,940
Net Exit Price
$425,854
Cash Investment
$67,801
Loan payoff
$282,168
Estimated Profit
$75,885
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.