249800

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
%
%
%
%

$63,403

Cash Investment

$71,335

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$252,100
Buyer's Premium
Purchase Closing Costs
$2,765
Loan Points
$5,294
Loan Closing Costs
$4,924
Total Acquisition Cost
$265,083
Initial Loan Funding
$201,680
Cash Required to Close
$63,403
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,403

Loan Terms
Initial Loan Funding
$201,680
Rehab Loan Funding
$63,000
Total Loan Commitment
$264,680
Points
$5,294
Loan Closing Costs
$4,924
Interest Carry
$13,344
Total Financing Cost
$23,562

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,765
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,765
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)
$1,109
Misc.
Total Loan Closing
$4,924

Residual
As Repaired Value (ARV)
$441,200
Sale Costs
%
$26,472
Property Taxes
%
$1,412
Property Insurance
%
$555
Interest Carry - Purchase Loan Funding
$10,588
Interest Carry - Rehab Loan Funding
$2,756
Net Exit Price
$399,417
Cash Investment
$63,403
Loan payoff
$264,680
Estimated Profit
$71,335
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.