237150

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
%
%
%
%

$50,006

Cash Investment

$52,381

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$191,400
Buyer's Premium
Purchase Closing Costs
$3,048
Loan Points
$4,020
Loan Closing Costs
$4,657
Total Acquisition Cost
$203,126
Initial Loan Funding
$153,120
Cash Required to Close
$50,006
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,006

Loan Terms
Initial Loan Funding
$153,120
Rehab Loan Funding
$47,900
Total Loan Commitment
$201,020
Points
$4,020
Loan Closing Costs
$4,657
Interest Carry
$10,134
Total Financing Cost
$18,812

Closing Costs
Deed/Transfer Tax - County
%
$708
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,340
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,048
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)
$842
Misc.
Total Loan Closing
$4,657

Residual
As Repaired Value (ARV)
$335,000
Sale Costs
%
$20,100
Property Taxes
%
$938
Property Insurance
%
$421
Interest Carry - Purchase Loan Funding
$8,039
Interest Carry - Rehab Loan Funding
$2,096
Net Exit Price
$303,407
Cash Investment
$50,006
Loan payoff
$201,020
Estimated Profit
$52,381
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.