250449

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
%
%
%
%

$68,188

Cash Investment

$75,629

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$271,520
Buyer's Premium
Purchase Closing Costs
$3,172
Loan Points
$5,702
Loan Closing Costs
$5,010
Total Acquisition Cost
$285,404
Initial Loan Funding
$217,216
Cash Required to Close
$68,188
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,188

Loan Terms
Initial Loan Funding
$217,216
Rehab Loan Funding
$67,900
Total Loan Commitment
$285,116
Points
$5,702
Loan Closing Costs
$5,010
Interest Carry
$14,374
Total Financing Cost
$25,086

Closing Costs
Deed/Transfer Tax - County
%
$272
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,901
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,172
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)
$1,195
Misc.
Total Loan Closing
$5,010

Residual
As Repaired Value (ARV)
$475,200
Sale Costs
%
$28,512
Property Taxes
%
$2,783
Property Insurance
%
$597
Interest Carry - Purchase Loan Funding
$11,404
Interest Carry - Rehab Loan Funding
$2,971
Net Exit Price
$428,933
Cash Investment
$68,188
Loan payoff
$285,116
Estimated Profit
$75,629
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.