250177

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
%
%
%
%

$64,811

Cash Investment

$73,059

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$258,160
Buyer's Premium
Purchase Closing Costs
$2,807
Loan Points
$5,421
Loan Closing Costs
$4,951
Total Acquisition Cost
$271,339
Initial Loan Funding
$206,528
Cash Required to Close
$64,811
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,811

Loan Terms
Initial Loan Funding
$206,528
Rehab Loan Funding
$64,500
Total Loan Commitment
$271,028
Points
$5,421
Loan Closing Costs
$4,951
Interest Carry
$13,665
Total Financing Cost
$24,036

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,807
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,807
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)
$1,136
Misc.
Total Loan Closing
$4,951

Residual
As Repaired Value (ARV)
$451,800
Sale Costs
%
$27,108
Property Taxes
%
$1,562
Property Insurance
%
$568
Interest Carry - Purchase Loan Funding
$10,843
Interest Carry - Rehab Loan Funding
$2,822
Net Exit Price
$408,898
Cash Investment
$64,811
Loan payoff
$271,028
Estimated Profit
$73,059
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.