250140

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
%
%
%
%

$98,892

Cash Investment

$114,571

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$403,070
Buyer's Premium
Purchase Closing Costs
$4,225
Loan Points
$8,465
Loan Closing Costs
$5,589
Total Acquisition Cost
$421,348
Initial Loan Funding
$322,456
Cash Required to Close
$98,892
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$98,892

Loan Terms
Initial Loan Funding
$322,456
Rehab Loan Funding
$100,800
Total Loan Commitment
$423,256
Points
$8,465
Loan Closing Costs
$5,589
Interest Carry
$21,339
Total Financing Cost
$35,393

Closing Costs
Deed/Transfer Tax - County
%
$403
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,821
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,225
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)
$1,774
Misc.
Total Loan Closing
$5,589

Residual
As Repaired Value (ARV)
$705,400
Sale Costs
%
$42,324
Property Taxes
%
$4,131
Property Insurance
%
$887
Interest Carry - Purchase Loan Funding
$16,929
Interest Carry - Rehab Loan Funding
$4,410
Net Exit Price
$636,719
Cash Investment
$98,892
Loan payoff
$423,256
Estimated Profit
$114,571
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.