250936

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
%
%
%
%

$80,305

Cash Investment

$91,473

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$324,830
Buyer's Premium
Purchase Closing Costs
$3,274
Loan Points
$6,821
Loan Closing Costs
$5,244
Total Acquisition Cost
$340,169
Initial Loan Funding
$259,864
Cash Required to Close
$80,305
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,305

Loan Terms
Initial Loan Funding
$259,864
Rehab Loan Funding
$81,200
Total Loan Commitment
$341,064
Points
$6,821
Loan Closing Costs
$5,244
Interest Carry
$17,195
Total Financing Cost
$29,261

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,274
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,274
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)
$1,429
Misc.
Total Loan Closing
$5,244

Residual
As Repaired Value (ARV)
$568,500
Sale Costs
%
$34,110
Property Taxes
%
$3,638
Property Insurance
%
$715
Interest Carry - Purchase Loan Funding
$13,643
Interest Carry - Rehab Loan Funding
$3,553
Net Exit Price
$512,842
Cash Investment
$80,305
Loan payoff
$341,064
Estimated Profit
$91,473
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.