252802

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
%
%
%
%

$80,500

Cash Investment

$91,666

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$325,670
Buyer's Premium
Purchase Closing Costs
$3,280
Loan Points
$6,839
Loan Closing Costs
$5,248
Total Acquisition Cost
$341,036
Initial Loan Funding
$260,536
Cash Required to Close
$80,500
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,500

Loan Terms
Initial Loan Funding
$260,536
Rehab Loan Funding
$81,400
Total Loan Commitment
$341,936
Points
$6,839
Loan Closing Costs
$5,248
Interest Carry
$17,239
Total Financing Cost
$29,326

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,280
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,280
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)
$1,433
Misc.
Total Loan Closing
$5,248

Residual
As Repaired Value (ARV)
$569,900
Sale Costs
%
$34,194
Property Taxes
%
$3,648
Property Insurance
%
$716
Interest Carry - Purchase Loan Funding
$13,678
Interest Carry - Rehab Loan Funding
$3,561
Net Exit Price
$514,103
Cash Investment
$80,500
Loan payoff
$341,936
Estimated Profit
$91,666
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.