519998

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
%
%
%
%

$67,220

Cash Investment

$75,156

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$266,230
Buyer's Premium
Purchase Closing Costs
$3,396
Loan Points
$5,592
Loan Closing Costs
$4,986
Total Acquisition Cost
$280,204
Initial Loan Funding
$212,984
Cash Required to Close
$67,220
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,220

Loan Terms
Initial Loan Funding
$212,984
Rehab Loan Funding
$66,600
Total Loan Commitment
$279,584
Points
$5,592
Loan Closing Costs
$4,986
Interest Carry
$14,095
Total Financing Cost
$24,674

Closing Costs
Deed/Transfer Tax - County
%
$532
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,864
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,396
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)
$465,900
Sale Costs
%
$27,954
Property Taxes
%
$1,305
Property Insurance
%
$586
Interest Carry - Purchase Loan Funding
$11,182
Interest Carry - Rehab Loan Funding
$2,914
Net Exit Price
$421,960
Cash Investment
$67,220
Loan payoff
$279,584
Estimated Profit
$75,156
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.