250036

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
%
%
%
%

$74,574

Cash Investment

$85,708

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$300,170
Buyer's Premium
Purchase Closing Costs
$3,101
Loan Points
$6,303
Loan Closing Costs
$5,136
Total Acquisition Cost
$314,710
Initial Loan Funding
$240,136
Cash Required to Close
$74,574
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,574

Loan Terms
Initial Loan Funding
$240,136
Rehab Loan Funding
$75,000
Total Loan Commitment
$315,136
Points
$6,303
Loan Closing Costs
$5,136
Interest Carry
$15,888
Total Financing Cost
$27,327

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,101
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,101
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)
$1,321
Misc.
Total Loan Closing
$5,136

Residual
As Repaired Value (ARV)
$525,300
Sale Costs
%
$31,518
Property Taxes
%
$1,816
Property Insurance
%
$660
Interest Carry - Purchase Loan Funding
$12,607
Interest Carry - Rehab Loan Funding
$3,281
Net Exit Price
$475,417
Cash Investment
$74,574
Loan payoff
$315,136
Estimated Profit
$85,708
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.