250149

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
%
%
%
%

$69,384

Cash Investment

$77,068

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$276,640
Buyer's Premium
Purchase Closing Costs
$3,213
Loan Points
$5,810
Loan Closing Costs
$5,032
Total Acquisition Cost
$290,696
Initial Loan Funding
$221,312
Cash Required to Close
$69,384
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,384

Loan Terms
Initial Loan Funding
$221,312
Rehab Loan Funding
$69,200
Total Loan Commitment
$290,512
Points
$5,810
Loan Closing Costs
$5,032
Interest Carry
$14,646
Total Financing Cost
$25,489

Closing Costs
Deed/Transfer Tax - County
%
$277
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,936
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,213
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)
$1,217
Misc.
Total Loan Closing
$5,032

Residual
As Repaired Value (ARV)
$484,100
Sale Costs
%
$29,046
Property Taxes
%
$2,836
Property Insurance
%
$609
Interest Carry - Purchase Loan Funding
$11,619
Interest Carry - Rehab Loan Funding
$3,028
Net Exit Price
$436,963
Cash Investment
$69,384
Loan payoff
$290,512
Estimated Profit
$77,068
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.