250369

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
%
%
%
%

$76,434

Cash Investment

$86,103

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$306,850
Buyer's Premium
Purchase Closing Costs
$3,455
Loan Points
$6,444
Loan Closing Costs
$5,165
Total Acquisition Cost
$321,914
Initial Loan Funding
$245,480
Cash Required to Close
$76,434
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,434

Loan Terms
Initial Loan Funding
$245,480
Rehab Loan Funding
$76,700
Total Loan Commitment
$322,180
Points
$6,444
Loan Closing Costs
$5,165
Interest Carry
$16,243
Total Financing Cost
$27,852

Closing Costs
Deed/Transfer Tax - County
%
$307
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,148
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,455
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)
$1,350
Misc.
Total Loan Closing
$5,165

Residual
As Repaired Value (ARV)
$537,000
Sale Costs
%
$32,220
Property Taxes
%
$3,145
Property Insurance
%
$675
Interest Carry - Purchase Loan Funding
$12,888
Interest Carry - Rehab Loan Funding
$3,356
Net Exit Price
$484,716
Cash Investment
$76,434
Loan payoff
$322,180
Estimated Profit
$86,103
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.