250859

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
%
%
%
%

$74,043

Cash Investment

$83,413

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$297,880
Buyer's Premium
Purchase Closing Costs
$3,085
Loan Points
$6,256
Loan Closing Costs
$5,126
Total Acquisition Cost
$312,347
Initial Loan Funding
$238,304
Cash Required to Close
$74,043
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,043

Loan Terms
Initial Loan Funding
$238,304
Rehab Loan Funding
$74,500
Total Loan Commitment
$312,804
Points
$6,256
Loan Closing Costs
$5,126
Interest Carry
$15,770
Total Financing Cost
$27,152

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,085
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,085
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)
$1,311
Misc.
Total Loan Closing
$5,126

Residual
As Repaired Value (ARV)
$521,300
Sale Costs
%
$31,278
Property Taxes
%
$3,336
Property Insurance
%
$655
Interest Carry - Purchase Loan Funding
$12,511
Interest Carry - Rehab Loan Funding
$3,259
Net Exit Price
$470,260
Cash Investment
$74,043
Loan payoff
$312,804
Estimated Profit
$83,413
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.