250071

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
%
%
%
%

$70,043

Cash Investment

$78,328

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$280,670
Buyer's Premium
Purchase Closing Costs
$2,965
Loan Points
$5,895
Loan Closing Costs
$5,050
Total Acquisition Cost
$294,579
Initial Loan Funding
$224,536
Cash Required to Close
$70,043
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,043

Loan Terms
Initial Loan Funding
$224,536
Rehab Loan Funding
$70,200
Total Loan Commitment
$294,736
Points
$5,895
Loan Closing Costs
$5,050
Interest Carry
$14,859
Total Financing Cost
$25,804

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,965
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,965
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)
$1,235
Misc.
Total Loan Closing
$5,050

Residual
As Repaired Value (ARV)
$491,200
Sale Costs
%
$29,472
Property Taxes
%
$3,144
Property Insurance
%
$617
Interest Carry - Purchase Loan Funding
$11,788
Interest Carry - Rehab Loan Funding
$3,071
Net Exit Price
$443,108
Cash Investment
$70,043
Loan payoff
$294,736
Estimated Profit
$78,328
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.