243676

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
%
%
%
%

$63,019

Cash Investment

$70,699

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$250,450
Buyer's Premium
Purchase Closing Costs
$2,753
Loan Points
$5,259
Loan Closing Costs
$4,917
Total Acquisition Cost
$263,379
Initial Loan Funding
$200,360
Cash Required to Close
$63,019
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,019

Loan Terms
Initial Loan Funding
$200,360
Rehab Loan Funding
$62,600
Total Loan Commitment
$262,960
Points
$5,259
Loan Closing Costs
$4,917
Interest Carry
$13,258
Total Financing Cost
$23,434

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,753
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,753
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)
$1,102
Misc.
Total Loan Closing
$4,917

Residual
As Repaired Value (ARV)
$438,300
Sale Costs
%
$26,298
Property Taxes
%
$1,515
Property Insurance
%
$551
Interest Carry - Purchase Loan Funding
$10,519
Interest Carry - Rehab Loan Funding
$2,739
Net Exit Price
$396,678
Cash Investment
$63,019
Loan payoff
$262,960
Estimated Profit
$70,699
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.