250164

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
%
%
%
%

$69,322

Cash Investment

$77,366

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$277,570
Buyer's Premium
Purchase Closing Costs
$2,943
Loan Points
$5,829
Loan Closing Costs
$5,036
Total Acquisition Cost
$291,378
Initial Loan Funding
$222,056
Cash Required to Close
$69,322
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,322

Loan Terms
Initial Loan Funding
$222,056
Rehab Loan Funding
$69,400
Total Loan Commitment
$291,456
Points
$5,829
Loan Closing Costs
$5,036
Interest Carry
$14,694
Total Financing Cost
$25,560

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,943
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,943
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)
$1,221
Misc.
Total Loan Closing
$5,036

Residual
As Repaired Value (ARV)
$485,700
Sale Costs
%
$29,142
Property Taxes
%
$3,109
Property Insurance
%
$611
Interest Carry - Purchase Loan Funding
$11,658
Interest Carry - Rehab Loan Funding
$3,036
Net Exit Price
$438,144
Cash Investment
$69,322
Loan payoff
$291,456
Estimated Profit
$77,366
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.