250380

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
%
%
%
%

$74,279

Cash Investment

$83,093

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$294,210
Buyer's Premium
Purchase Closing Costs
$4,148
Loan Points
$6,179
Loan Closing Costs
$5,110
Total Acquisition Cost
$309,647
Initial Loan Funding
$235,368
Cash Required to Close
$74,279
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,279

Loan Terms
Initial Loan Funding
$235,368
Rehab Loan Funding
$73,600
Total Loan Commitment
$308,968
Points
$6,179
Loan Closing Costs
$5,110
Interest Carry
$15,577
Total Financing Cost
$26,866

Closing Costs
Deed/Transfer Tax - County
%
$1,089
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,059
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,148
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)
$1,295
Misc.
Total Loan Closing
$5,110

Residual
As Repaired Value (ARV)
$514,900
Sale Costs
%
$30,894
Property Taxes
%
$1,442
Property Insurance
%
$647
Interest Carry - Purchase Loan Funding
$12,357
Interest Carry - Rehab Loan Funding
$3,220
Net Exit Price
$466,340
Cash Investment
$74,279
Loan payoff
$308,968
Estimated Profit
$83,093
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.