250640

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
%
%
%
%

$73,605

Cash Investment

$82,879

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$296,000
Buyer's Premium
Purchase Closing Costs
$3,072
Loan Points
$6,216
Loan Closing Costs
$5,117
Total Acquisition Cost
$310,405
Initial Loan Funding
$236,800
Cash Required to Close
$73,605
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,605

Loan Terms
Initial Loan Funding
$236,800
Rehab Loan Funding
$74,000
Total Loan Commitment
$310,800
Points
$6,216
Loan Closing Costs
$5,117
Interest Carry
$15,670
Total Financing Cost
$27,003

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,072
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,072
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)
$1,302
Misc.
Total Loan Closing
$5,117

Residual
As Repaired Value (ARV)
$518,000
Sale Costs
%
$31,080
Property Taxes
%
$3,315
Property Insurance
%
$651
Interest Carry - Purchase Loan Funding
$12,432
Interest Carry - Rehab Loan Funding
$3,238
Net Exit Price
$467,284
Cash Investment
$73,605
Loan payoff
$310,800
Estimated Profit
$82,879
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.