250057

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
%
%
%
%

$81,853

Cash Investment

$92,953

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$330,070
Buyer's Premium
Purchase Closing Costs
$3,641
Loan Points
$6,931
Loan Closing Costs
$5,267
Total Acquisition Cost
$345,909
Initial Loan Funding
$264,056
Cash Required to Close
$81,853
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$81,853

Loan Terms
Initial Loan Funding
$264,056
Rehab Loan Funding
$82,500
Total Loan Commitment
$346,556
Points
$6,931
Loan Closing Costs
$5,267
Interest Carry
$17,472
Total Financing Cost
$29,671

Closing Costs
Deed/Transfer Tax - County
%
$330
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,310
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,641
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)
$1,452
Misc.
Total Loan Closing
$5,267

Residual
As Repaired Value (ARV)
$577,600
Sale Costs
%
$34,656
Property Taxes
%
$3,383
Property Insurance
%
$726
Interest Carry - Purchase Loan Funding
$13,863
Interest Carry - Rehab Loan Funding
$3,609
Net Exit Price
$521,362
Cash Investment
$81,853
Loan payoff
$346,556
Estimated Profit
$92,953
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.