250253

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
%
%
%
%

$99,908

Cash Investment

$115,834

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$407,420
Buyer's Premium
Purchase Closing Costs
$4,259
Loan Points
$8,557
Loan Closing Costs
$5,608
Total Acquisition Cost
$425,844
Initial Loan Funding
$325,936
Cash Required to Close
$99,908
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$99,908

Loan Terms
Initial Loan Funding
$325,936
Rehab Loan Funding
$101,900
Total Loan Commitment
$427,836
Points
$8,557
Loan Closing Costs
$5,608
Interest Carry
$21,570
Total Financing Cost
$35,734

Closing Costs
Deed/Transfer Tax - County
%
$407
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,852
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,259
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)
$1,793
Misc.
Total Loan Closing
$5,608

Residual
As Repaired Value (ARV)
$713,000
Sale Costs
%
$42,780
Property Taxes
%
$4,176
Property Insurance
%
$896
Interest Carry - Purchase Loan Funding
$17,112
Interest Carry - Rehab Loan Funding
$4,458
Net Exit Price
$643,578
Cash Investment
$99,908
Loan payoff
$427,836
Estimated Profit
$115,834
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.