251792

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
%
%
%
%

$64,563

Cash Investment

$72,639

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$257,090
Buyer's Premium
Purchase Closing Costs
$2,800
Loan Points
$5,399
Loan Closing Costs
$4,946
Total Acquisition Cost
$270,235
Initial Loan Funding
$205,672
Cash Required to Close
$64,563
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,563

Loan Terms
Initial Loan Funding
$205,672
Rehab Loan Funding
$64,300
Total Loan Commitment
$269,972
Points
$5,399
Loan Closing Costs
$4,946
Interest Carry
$13,611
Total Financing Cost
$23,957

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,800
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,800
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)
$1,131
Misc.
Total Loan Closing
$4,946

Residual
As Repaired Value (ARV)
$449,900
Sale Costs
%
$26,994
Property Taxes
%
$1,555
Property Insurance
%
$566
Interest Carry - Purchase Loan Funding
$10,798
Interest Carry - Rehab Loan Funding
$2,813
Net Exit Price
$407,174
Cash Investment
$64,563
Loan payoff
$269,972
Estimated Profit
$72,639
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.