250260

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
%
%
%
%

$56,974

Cash Investment

$62,645

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$223,470
Buyer's Premium
Purchase Closing Costs
$2,788
Loan Points
$4,694
Loan Closing Costs
$4,798
Total Acquisition Cost
$235,750
Initial Loan Funding
$178,776
Cash Required to Close
$56,974
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,974

Loan Terms
Initial Loan Funding
$178,776
Rehab Loan Funding
$55,900
Total Loan Commitment
$234,676
Points
$4,694
Loan Closing Costs
$4,798
Interest Carry
$11,831
Total Financing Cost
$21,323

Closing Costs
Deed/Transfer Tax - County
%
$223
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,564
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,788
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)
$983
Misc.
Total Loan Closing
$4,798

Residual
As Repaired Value (ARV)
$391,100
Sale Costs
%
$23,466
Property Taxes
%
$1,017
Property Insurance
%
$492
Interest Carry - Purchase Loan Funding
$9,386
Interest Carry - Rehab Loan Funding
$2,446
Net Exit Price
$354,294
Cash Investment
$56,974
Loan payoff
$234,676
Estimated Profit
$62,645
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.