250250

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
%
%
%
%

$47,082

Cash Investment

$49,994

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$181,870
Buyer's Premium
Purchase Closing Costs
$2,273
Loan Points
$3,820
Loan Closing Costs
$4,615
Total Acquisition Cost
$192,578
Initial Loan Funding
$145,496
Cash Required to Close
$47,082
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,082

Loan Terms
Initial Loan Funding
$145,496
Rehab Loan Funding
$45,500
Total Loan Commitment
$190,996
Points
$3,820
Loan Closing Costs
$4,615
Interest Carry
$9,629
Total Financing Cost
$18,064

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,273
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,273
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)
$800
Misc.
Total Loan Closing
$4,615

Residual
As Repaired Value (ARV)
$318,300
Sale Costs
%
$19,098
Property Taxes
%
$1,100
Property Insurance
%
$400
Interest Carry - Purchase Loan Funding
$7,639
Interest Carry - Rehab Loan Funding
$1,991
Net Exit Price
$288,072
Cash Investment
$47,082
Loan payoff
$190,996
Estimated Profit
$49,994
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.