250175

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
%
%
%
%

$63,672

Cash Investment

$70,228

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$253,260
Buyer's Premium
Purchase Closing Costs
$2,773
Loan Points
$5,318
Loan Closing Costs
$4,929
Total Acquisition Cost
$266,280
Initial Loan Funding
$202,608
Cash Required to Close
$63,672
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,672

Loan Terms
Initial Loan Funding
$202,608
Rehab Loan Funding
$63,300
Total Loan Commitment
$265,908
Points
$5,318
Loan Closing Costs
$4,929
Interest Carry
$13,406
Total Financing Cost
$23,654

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,773
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,773
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)
$1,114
Misc.
Total Loan Closing
$4,929

Residual
As Repaired Value (ARV)
$443,200
Sale Costs
%
$26,592
Property Taxes
%
$2,837
Property Insurance
%
$557
Interest Carry - Purchase Loan Funding
$10,637
Interest Carry - Rehab Loan Funding
$2,769
Net Exit Price
$399,808
Cash Investment
$63,672
Loan payoff
$265,908
Estimated Profit
$70,228
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.