433038

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
%
%
%
%

$63,986

Cash Investment

$68,977

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$250,300
Buyer's Premium
Purchase Closing Costs
$3,753
Loan Points
$5,257
Loan Closing Costs
$4,916
Total Acquisition Cost
$264,226
Initial Loan Funding
$200,240
Cash Required to Close
$63,986
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,986

Loan Terms
Initial Loan Funding
$200,240
Rehab Loan Funding
$62,600
Total Loan Commitment
$262,840
Points
$5,257
Loan Closing Costs
$4,916
Interest Carry
$13,251
Total Financing Cost
$23,424

Closing Costs
Deed/Transfer Tax - County
%
$1,001
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,752
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)
$1,101
Misc.
Total Loan Closing
$4,916

Residual
As Repaired Value (ARV)
$438,000
Sale Costs
%
$26,280
Property Taxes
%
$2,115
Property Insurance
%
$551
Interest Carry - Purchase Loan Funding
$10,513
Interest Carry - Rehab Loan Funding
$2,739
Net Exit Price
$395,803
Cash Investment
$63,986
Loan payoff
$262,840
Estimated Profit
$68,977
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.