250163

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
%
%
%
%

$78,941

Cash Investment

$91,083

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$317,590
Buyer's Premium
Purchase Closing Costs
$3,541
Loan Points
$6,669
Loan Closing Costs
$5,212
Total Acquisition Cost
$333,013
Initial Loan Funding
$254,072
Cash Required to Close
$78,941
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,941

Loan Terms
Initial Loan Funding
$254,072
Rehab Loan Funding
$79,400
Total Loan Commitment
$333,472
Points
$6,669
Loan Closing Costs
$5,212
Interest Carry
$16,813
Total Financing Cost
$28,694

Closing Costs
Deed/Transfer Tax - County
%
$318
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,223
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,541
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)
$1,397
Misc.
Total Loan Closing
$5,212

Residual
As Repaired Value (ARV)
$555,800
Sale Costs
%
$33,348
Property Taxes
%
$1,445
Property Insurance
%
$699
Interest Carry - Purchase Loan Funding
$13,339
Interest Carry - Rehab Loan Funding
$3,474
Net Exit Price
$503,496
Cash Investment
$78,941
Loan payoff
$333,472
Estimated Profit
$91,083
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.