250165

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
%
%
%
%

$74,938

Cash Investment

$83,941

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$297,000
Buyer's Premium
Purchase Closing Costs
$4,178
Loan Points
$6,238
Loan Closing Costs
$5,122
Total Acquisition Cost
$312,538
Initial Loan Funding
$237,600
Cash Required to Close
$74,938
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,938

Loan Terms
Initial Loan Funding
$237,600
Rehab Loan Funding
$74,300
Total Loan Commitment
$311,900
Points
$6,238
Loan Closing Costs
$5,122
Interest Carry
$15,725
Total Financing Cost
$27,084

Closing Costs
Deed/Transfer Tax - County
%
$1,099
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,079
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,178
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)
$1,307
Misc.
Total Loan Closing
$5,122

Residual
As Repaired Value (ARV)
$519,800
Sale Costs
%
$31,188
Property Taxes
%
$1,455
Property Insurance
%
$653
Interest Carry - Purchase Loan Funding
$12,474
Interest Carry - Rehab Loan Funding
$3,251
Net Exit Price
$470,779
Cash Investment
$74,938
Loan payoff
$311,900
Estimated Profit
$83,941
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.