248855

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
%
%
%
%

$62,956

Cash Investment

$69,338

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$250,180
Buyer's Premium
Purchase Closing Costs
$2,751
Loan Points
$5,253
Loan Closing Costs
$4,916
Total Acquisition Cost
$263,100
Initial Loan Funding
$200,144
Cash Required to Close
$62,956
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$62,956

Loan Terms
Initial Loan Funding
$200,144
Rehab Loan Funding
$62,500
Total Loan Commitment
$262,644
Points
$5,253
Loan Closing Costs
$4,916
Interest Carry
$13,242
Total Financing Cost
$23,411

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,751
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,751
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)
$1,101
Misc.
Total Loan Closing
$4,916

Residual
As Repaired Value (ARV)
$437,800
Sale Costs
%
$26,268
Property Taxes
%
$2,802
Property Insurance
%
$550
Interest Carry - Purchase Loan Funding
$10,508
Interest Carry - Rehab Loan Funding
$2,734
Net Exit Price
$394,938
Cash Investment
$62,956
Loan payoff
$262,644
Estimated Profit
$69,338
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.