250085

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
%
%
%
%

$64,333

Cash Investment

$72,167

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$255,000
Buyer's Premium
Purchase Closing Costs
$3,040
Loan Points
$5,356
Loan Closing Costs
$4,937
Total Acquisition Cost
$268,333
Initial Loan Funding
$204,000
Cash Required to Close
$64,333
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,333

Loan Terms
Initial Loan Funding
$204,000
Rehab Loan Funding
$63,800
Total Loan Commitment
$267,800
Points
$5,356
Loan Closing Costs
$4,937
Interest Carry
$13,501
Total Financing Cost
$23,794

Closing Costs
Deed/Transfer Tax - County
%
$255
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,785
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,040
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)
$1,122
Misc.
Total Loan Closing
$4,937

Residual
As Repaired Value (ARV)
$446,300
Sale Costs
%
$26,778
Property Taxes
%
$1,160
Property Insurance
%
$561
Interest Carry - Purchase Loan Funding
$10,710
Interest Carry - Rehab Loan Funding
$2,791
Net Exit Price
$404,300
Cash Investment
$64,333
Loan payoff
$267,800
Estimated Profit
$72,167
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.