435618

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
%
%
%
%

$63,281

Cash Investment

$70,864

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$250,500
Buyer's Premium
Purchase Closing Costs
$3,004
Loan Points
$5,260
Loan Closing Costs
$4,917
Total Acquisition Cost
$263,681
Initial Loan Funding
$200,400
Cash Required to Close
$63,281
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,281

Loan Terms
Initial Loan Funding
$200,400
Rehab Loan Funding
$62,600
Total Loan Commitment
$263,000
Points
$5,260
Loan Closing Costs
$4,917
Interest Carry
$13,260
Total Financing Cost
$23,437

Closing Costs
Deed/Transfer Tax - County
%
$251
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,754
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,004
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)
$1,102
Misc.
Total Loan Closing
$4,917

Residual
As Repaired Value (ARV)
$438,400
Sale Costs
%
$26,304
Property Taxes
%
$1,140
Property Insurance
%
$551
Interest Carry - Purchase Loan Funding
$10,521
Interest Carry - Rehab Loan Funding
$2,739
Net Exit Price
$397,145
Cash Investment
$63,281
Loan payoff
$263,000
Estimated Profit
$70,864
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.