252055

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
%
%
%
%

$65,551

Cash Investment

$72,092

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$257,250
Buyer's Premium
Purchase Closing Costs
$3,753
Loan Points
$5,402
Loan Closing Costs
$4,947
Total Acquisition Cost
$271,351
Initial Loan Funding
$205,800
Cash Required to Close
$65,551
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,551

Loan Terms
Initial Loan Funding
$205,800
Rehab Loan Funding
$64,300
Total Loan Commitment
$270,100
Points
$5,402
Loan Closing Costs
$4,947
Interest Carry
$13,618
Total Financing Cost
$23,967

Closing Costs
Deed/Transfer Tax - County
%
$952
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,801
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,753
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)
$1,132
Misc.
Total Loan Closing
$4,947

Residual
As Repaired Value (ARV)
$450,200
Sale Costs
%
$27,012
Property Taxes
%
$1,261
Property Insurance
%
$566
Interest Carry - Purchase Loan Funding
$10,805
Interest Carry - Rehab Loan Funding
$2,813
Net Exit Price
$407,744
Cash Investment
$65,551
Loan payoff
$270,100
Estimated Profit
$72,092
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.