242600

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
%
%
%
%

$48,969

Cash Investment

$52,464

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$189,990
Buyer's Premium
Purchase Closing Costs
$2,330
Loan Points
$3,990
Loan Closing Costs
$4,651
Total Acquisition Cost
$200,961
Initial Loan Funding
$151,992
Cash Required to Close
$48,969
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,969

Loan Terms
Initial Loan Funding
$151,992
Rehab Loan Funding
$47,500
Total Loan Commitment
$199,492
Points
$3,990
Loan Closing Costs
$4,651
Interest Carry
$10,058
Total Financing Cost
$18,699

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,330
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,330
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)
$836
Misc.
Total Loan Closing
$4,651

Residual
As Repaired Value (ARV)
$332,500
Sale Costs
%
$19,950
Property Taxes
%
$1,149
Property Insurance
%
$418
Interest Carry - Purchase Loan Funding
$7,980
Interest Carry - Rehab Loan Funding
$2,078
Net Exit Price
$300,925
Cash Investment
$48,969
Loan payoff
$199,492
Estimated Profit
$52,464
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.