250371

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
%
%
%
%

$63,339

Cash Investment

$69,756

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$251,820
Buyer's Premium
Purchase Closing Costs
$2,763
Loan Points
$5,289
Loan Closing Costs
$4,923
Total Acquisition Cost
$264,795
Initial Loan Funding
$201,456
Cash Required to Close
$63,339
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,339

Loan Terms
Initial Loan Funding
$201,456
Rehab Loan Funding
$63,000
Total Loan Commitment
$264,456
Points
$5,289
Loan Closing Costs
$4,923
Interest Carry
$13,333
Total Financing Cost
$23,545

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,763
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,763
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)
$1,108
Misc.
Total Loan Closing
$4,923

Residual
As Repaired Value (ARV)
$440,700
Sale Costs
%
$26,442
Property Taxes
%
$2,820
Property Insurance
%
$554
Interest Carry - Purchase Loan Funding
$10,576
Interest Carry - Rehab Loan Funding
$2,756
Net Exit Price
$397,551
Cash Investment
$63,339
Loan payoff
$264,456
Estimated Profit
$69,756
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.