250040

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
%
%
%
%

$62,947

Cash Investment

$70,575

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$250,140
Buyer's Premium
Purchase Closing Costs
$2,751
Loan Points
$5,252
Loan Closing Costs
$4,916
Total Acquisition Cost
$263,059
Initial Loan Funding
$200,112
Cash Required to Close
$62,947
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$62,947

Loan Terms
Initial Loan Funding
$200,112
Rehab Loan Funding
$62,500
Total Loan Commitment
$262,612
Points
$5,252
Loan Closing Costs
$4,916
Interest Carry
$13,240
Total Financing Cost
$23,408

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)
$437,700
Sale Costs
%
$26,262
Property Taxes
%
$1,513
Property Insurance
%
$550
Interest Carry - Purchase Loan Funding
$10,506
Interest Carry - Rehab Loan Funding
$2,734
Net Exit Price
$396,134
Cash Investment
$62,947
Loan payoff
$262,612
Estimated Profit
$70,575
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.