250532

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
%
%
%
%

$71,023

Cash Investment

$79,651

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$284,890
Buyer's Premium
Purchase Closing Costs
$2,994
Loan Points
$5,982
Loan Closing Costs
$5,069
Total Acquisition Cost
$298,935
Initial Loan Funding
$227,912
Cash Required to Close
$71,023
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,023

Loan Terms
Initial Loan Funding
$227,912
Rehab Loan Funding
$71,200
Total Loan Commitment
$299,112
Points
$5,982
Loan Closing Costs
$5,069
Interest Carry
$15,080
Total Financing Cost
$26,131

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,994
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,994
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)
$1,254
Misc.
Total Loan Closing
$5,069

Residual
As Repaired Value (ARV)
$498,600
Sale Costs
%
$29,916
Property Taxes
%
$3,191
Property Insurance
%
$627
Interest Carry - Purchase Loan Funding
$11,965
Interest Carry - Rehab Loan Funding
$3,115
Net Exit Price
$449,786
Cash Investment
$71,023
Loan payoff
$299,112
Estimated Profit
$79,651
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.