250334

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
%
%
%
%

$63,738

Cash Investment

$71,594

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$253,540
Buyer's Premium
Purchase Closing Costs
$2,775
Loan Points
$5,325
Loan Closing Costs
$4,931
Total Acquisition Cost
$266,570
Initial Loan Funding
$202,832
Cash Required to Close
$63,738
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,738

Loan Terms
Initial Loan Funding
$202,832
Rehab Loan Funding
$63,400
Total Loan Commitment
$266,232
Points
$5,325
Loan Closing Costs
$4,931
Interest Carry
$13,422
Total Financing Cost
$23,678

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,775
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,775
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)
$1,116
Misc.
Total Loan Closing
$4,931

Residual
As Repaired Value (ARV)
$443,700
Sale Costs
%
$26,622
Property Taxes
%
$1,534
Property Insurance
%
$558
Interest Carry - Purchase Loan Funding
$10,649
Interest Carry - Rehab Loan Funding
$2,774
Net Exit Price
$401,564
Cash Investment
$63,738
Loan payoff
$266,232
Estimated Profit
$71,594
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.