513975

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
%
%
%
%

$63,264

Cash Investment

$69,709

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$247,980
Buyer's Premium
Purchase Closing Costs
$3,554
Loan Points
$5,208
Loan Closing Costs
$4,906
Total Acquisition Cost
$261,648
Initial Loan Funding
$198,384
Cash Required to Close
$63,264
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,264

Loan Terms
Initial Loan Funding
$198,384
Rehab Loan Funding
$62,000
Total Loan Commitment
$260,384
Points
$5,208
Loan Closing Costs
$4,906
Interest Carry
$13,128
Total Financing Cost
$23,241

Closing Costs
Deed/Transfer Tax - County
%
$818
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,736
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,554
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)
$1,091
Misc.
Total Loan Closing
$4,906

Residual
As Repaired Value (ARV)
$434,000
Sale Costs
%
$26,040
Property Taxes
%
$930
Property Insurance
%
$546
Interest Carry - Purchase Loan Funding
$10,415
Interest Carry - Rehab Loan Funding
$2,713
Net Exit Price
$393,357
Cash Investment
$63,264
Loan payoff
$260,384
Estimated Profit
$69,709
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.