250352

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
%
%
%
%

$80,756

Cash Investment

$91,611

Profit

113%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$325,370
Buyer's Premium
Purchase Closing Costs
$3,603
Loan Points
$6,832
Loan Closing Costs
$5,247
Total Acquisition Cost
$341,052
Initial Loan Funding
$260,296
Cash Required to Close
$80,756
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,756

Loan Terms
Initial Loan Funding
$260,296
Rehab Loan Funding
$81,300
Total Loan Commitment
$341,596
Points
$6,832
Loan Closing Costs
$5,247
Interest Carry
$17,222
Total Financing Cost
$29,301

Closing Costs
Deed/Transfer Tax - County
%
$325
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,278
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,603
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)
$1,432
Misc.
Total Loan Closing
$5,247

Residual
As Repaired Value (ARV)
$569,400
Sale Costs
%
$34,164
Property Taxes
%
$3,335
Property Insurance
%
$716
Interest Carry - Purchase Loan Funding
$13,666
Interest Carry - Rehab Loan Funding
$3,557
Net Exit Price
$513,963
Cash Investment
$80,756
Loan payoff
$341,596
Estimated Profit
$91,611
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.