252208

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
%
%
%
%

$71,216

Cash Investment

$79,856

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$285,720
Buyer's Premium
Purchase Closing Costs
$3,000
Loan Points
$6,000
Loan Closing Costs
$5,072
Total Acquisition Cost
$299,792
Initial Loan Funding
$228,576
Cash Required to Close
$71,216
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,216

Loan Terms
Initial Loan Funding
$228,576
Rehab Loan Funding
$71,400
Total Loan Commitment
$299,976
Points
$6,000
Loan Closing Costs
$5,072
Interest Carry
$15,124
Total Financing Cost
$26,196

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,000
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,000
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)
$1,257
Misc.
Total Loan Closing
$5,072

Residual
As Repaired Value (ARV)
$500,000
Sale Costs
%
$30,000
Property Taxes
%
$3,200
Property Insurance
%
$629
Interest Carry - Purchase Loan Funding
$12,000
Interest Carry - Rehab Loan Funding
$3,124
Net Exit Price
$451,047
Cash Investment
$71,216
Loan payoff
$299,976
Estimated Profit
$79,856
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.