250276

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
%
%
%
%

$75,045

Cash Investment

$84,365

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$300,900
Buyer's Premium
Purchase Closing Costs
$3,407
Loan Points
$6,318
Loan Closing Costs
$5,139
Total Acquisition Cost
$315,765
Initial Loan Funding
$240,720
Cash Required to Close
$75,045
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,045

Loan Terms
Initial Loan Funding
$240,720
Rehab Loan Funding
$75,200
Total Loan Commitment
$315,920
Points
$6,318
Loan Closing Costs
$5,139
Interest Carry
$15,928
Total Financing Cost
$27,385

Closing Costs
Deed/Transfer Tax - County
%
$301
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,106
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,407
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)
$1,324
Misc.
Total Loan Closing
$5,139

Residual
As Repaired Value (ARV)
$526,600
Sale Costs
%
$31,596
Property Taxes
%
$3,084
Property Insurance
%
$662
Interest Carry - Purchase Loan Funding
$12,638
Interest Carry - Rehab Loan Funding
$3,290
Net Exit Price
$475,330
Cash Investment
$75,045
Loan payoff
$315,920
Estimated Profit
$84,365
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.