250540

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
%
%
%
%

$57,798

Cash Investment

$62,755

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$227,980
Buyer's Premium
Purchase Closing Costs
$2,596
Loan Points
$4,788
Loan Closing Costs
$4,818
Total Acquisition Cost
$240,182
Initial Loan Funding
$182,384
Cash Required to Close
$57,798
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$57,798

Loan Terms
Initial Loan Funding
$182,384
Rehab Loan Funding
$57,000
Total Loan Commitment
$239,384
Points
$4,788
Loan Closing Costs
$4,818
Interest Carry
$12,069
Total Financing Cost
$21,675

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,596
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,596
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)
$1,003
Misc.
Total Loan Closing
$4,818

Residual
As Repaired Value (ARV)
$399,000
Sale Costs
%
$23,940
Property Taxes
%
$2,553
Property Insurance
%
$502
Interest Carry - Purchase Loan Funding
$9,575
Interest Carry - Rehab Loan Funding
$2,494
Net Exit Price
$359,936
Cash Investment
$57,798
Loan payoff
$239,384
Estimated Profit
$62,755
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.