250300

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
%
%
%
%

$61,435

Cash Investment

$68,446

Profit

111%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$242,590
Buyer's Premium
Purchase Closing Costs
$2,941
Loan Points
$5,093
Loan Closing Costs
$4,882
Total Acquisition Cost
$255,507
Initial Loan Funding
$194,072
Cash Required to Close
$61,435
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,435

Loan Terms
Initial Loan Funding
$194,072
Rehab Loan Funding
$60,600
Total Loan Commitment
$254,672
Points
$5,093
Loan Closing Costs
$4,882
Interest Carry
$12,840
Total Financing Cost
$22,816

Closing Costs
Deed/Transfer Tax - County
%
$243
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,698
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,941
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)
$1,067
Misc.
Total Loan Closing
$4,882

Residual
As Repaired Value (ARV)
$424,500
Sale Costs
%
$25,470
Property Taxes
%
$1,104
Property Insurance
%
$534
Interest Carry - Purchase Loan Funding
$10,189
Interest Carry - Rehab Loan Funding
$2,651
Net Exit Price
$384,552
Cash Investment
$61,435
Loan payoff
$254,672
Estimated Profit
$68,446
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.