250194

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
%
%
%
%

$78,344

Cash Investment

$88,933

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$316,390
Buyer's Premium
Purchase Closing Costs
$3,215
Loan Points
$6,644
Loan Closing Costs
$5,207
Total Acquisition Cost
$331,456
Initial Loan Funding
$253,112
Cash Required to Close
$78,344
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,344

Loan Terms
Initial Loan Funding
$253,112
Rehab Loan Funding
$79,100
Total Loan Commitment
$332,212
Points
$6,644
Loan Closing Costs
$5,207
Interest Carry
$16,749
Total Financing Cost
$28,600

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,215
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,215
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)
$1,392
Misc.
Total Loan Closing
$5,207

Residual
As Repaired Value (ARV)
$553,700
Sale Costs
%
$33,222
Property Taxes
%
$3,544
Property Insurance
%
$696
Interest Carry - Purchase Loan Funding
$13,288
Interest Carry - Rehab Loan Funding
$3,461
Net Exit Price
$499,489
Cash Investment
$78,344
Loan payoff
$332,212
Estimated Profit
$88,933
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.