250956

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
%
%
%
%

$72,370

Cash Investment

$81,280

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$290,680
Buyer's Premium
Purchase Closing Costs
$3,035
Loan Points
$6,105
Loan Closing Costs
$5,094
Total Acquisition Cost
$304,914
Initial Loan Funding
$232,544
Cash Required to Close
$72,370
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,370

Loan Terms
Initial Loan Funding
$232,544
Rehab Loan Funding
$72,700
Total Loan Commitment
$305,244
Points
$6,105
Loan Closing Costs
$5,094
Interest Carry
$15,389
Total Financing Cost
$26,588

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,035
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,035
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)
$1,279
Misc.
Total Loan Closing
$5,094

Residual
As Repaired Value (ARV)
$508,700
Sale Costs
%
$30,522
Property Taxes
%
$3,256
Property Insurance
%
$639
Interest Carry - Purchase Loan Funding
$12,209
Interest Carry - Rehab Loan Funding
$3,181
Net Exit Price
$458,894
Cash Investment
$72,370
Loan payoff
$305,244
Estimated Profit
$81,280
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.