250132

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
%
%
%
%

$79,473

Cash Investment

$89,926

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$319,870
Buyer's Premium
Purchase Closing Costs
$3,559
Loan Points
$6,718
Loan Closing Costs
$5,222
Total Acquisition Cost
$335,369
Initial Loan Funding
$255,896
Cash Required to Close
$79,473
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$79,473

Loan Terms
Initial Loan Funding
$255,896
Rehab Loan Funding
$80,000
Total Loan Commitment
$335,896
Points
$6,718
Loan Closing Costs
$5,222
Interest Carry
$16,935
Total Financing Cost
$28,875

Closing Costs
Deed/Transfer Tax - County
%
$320
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,239
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,559
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)
$1,407
Misc.
Total Loan Closing
$5,222

Residual
As Repaired Value (ARV)
$559,800
Sale Costs
%
$33,588
Property Taxes
%
$3,279
Property Insurance
%
$704
Interest Carry - Purchase Loan Funding
$13,435
Interest Carry - Rehab Loan Funding
$3,500
Net Exit Price
$505,295
Cash Investment
$79,473
Loan payoff
$335,896
Estimated Profit
$89,926
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.