557902

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
%
%
%
%

$63,868

Cash Investment

$69,659

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$251,290
Buyer's Premium
Purchase Closing Costs
$3,412
Loan Points
$5,277
Loan Closing Costs
$4,921
Total Acquisition Cost
$264,900
Initial Loan Funding
$201,032
Cash Required to Close
$63,868
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,868

Loan Terms
Initial Loan Funding
$201,032
Rehab Loan Funding
$62,800
Total Loan Commitment
$263,832
Points
$5,277
Loan Closing Costs
$4,921
Interest Carry
$13,302
Total Financing Cost
$23,499

Closing Costs
Deed/Transfer Tax - County
%
$653
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,759
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,412
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)
$1,106
Misc.
Total Loan Closing
$4,921

Residual
As Repaired Value (ARV)
$439,800
Sale Costs
%
$26,388
Property Taxes
%
$2,199
Property Insurance
%
$553
Interest Carry - Purchase Loan Funding
$10,554
Interest Carry - Rehab Loan Funding
$2,748
Net Exit Price
$397,359
Cash Investment
$63,868
Loan payoff
$263,832
Estimated Profit
$69,659
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.