250235

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
%
%
%
%

$115,551

Cash Investment

$136,415

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$476,490
Buyer's Premium
Purchase Closing Costs
$4,335
Loan Points
$10,006
Loan Closing Costs
$5,912
Total Acquisition Cost
$496,743
Initial Loan Funding
$381,192
Cash Required to Close
$115,551
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$115,551

Loan Terms
Initial Loan Funding
$381,192
Rehab Loan Funding
$119,100
Total Loan Commitment
$500,292
Points
$10,006
Loan Closing Costs
$5,912
Interest Carry
$25,223
Total Financing Cost
$41,141

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,335
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,335
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)
$2,097
Misc.
Total Loan Closing
$5,912

Residual
As Repaired Value (ARV)
$833,900
Sale Costs
%
$50,034
Property Taxes
%
$5,337
Property Insurance
%
$1,048
Interest Carry - Purchase Loan Funding
$20,013
Interest Carry - Rehab Loan Funding
$5,211
Net Exit Price
$752,258
Cash Investment
$115,551
Loan payoff
$500,292
Estimated Profit
$136,415
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.