242789

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
%
%
%
%

$51,769

Cash Investment

$56,121

Profit

108%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$202,040
Buyer's Premium
Purchase Closing Costs
$2,414
Loan Points
$4,243
Loan Closing Costs
$4,704
Total Acquisition Cost
$213,401
Initial Loan Funding
$161,632
Cash Required to Close
$51,769
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,769

Loan Terms
Initial Loan Funding
$161,632
Rehab Loan Funding
$50,500
Total Loan Commitment
$212,132
Points
$4,243
Loan Closing Costs
$4,704
Interest Carry
$10,695
Total Financing Cost
$19,642

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,414
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,414
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)
$889
Misc.
Total Loan Closing
$4,704

Residual
As Repaired Value (ARV)
$353,600
Sale Costs
%
$21,216
Property Taxes
%
$1,222
Property Insurance
%
$444
Interest Carry - Purchase Loan Funding
$8,486
Interest Carry - Rehab Loan Funding
$2,209
Net Exit Price
$320,022
Cash Investment
$51,769
Loan payoff
$212,132
Estimated Profit
$56,121
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.