250461

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
%
%
%
%

$72,448

Cash Investment

$80,808

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$286,460
Buyer's Premium
Purchase Closing Costs
$4,065
Loan Points
$6,015
Loan Closing Costs
$5,075
Total Acquisition Cost
$301,616
Initial Loan Funding
$229,168
Cash Required to Close
$72,448
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,448

Loan Terms
Initial Loan Funding
$229,168
Rehab Loan Funding
$71,600
Total Loan Commitment
$300,768
Points
$6,015
Loan Closing Costs
$5,075
Interest Carry
$15,164
Total Financing Cost
$26,255

Closing Costs
Deed/Transfer Tax - County
%
$1,060
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,005
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,065
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)
$1,260
Misc.
Total Loan Closing
$5,075

Residual
As Repaired Value (ARV)
$501,300
Sale Costs
%
$30,078
Property Taxes
%
$1,404
Property Insurance
%
$630
Interest Carry - Purchase Loan Funding
$12,031
Interest Carry - Rehab Loan Funding
$3,133
Net Exit Price
$454,024
Cash Investment
$72,448
Loan payoff
$300,768
Estimated Profit
$80,808
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.