242816

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
%
%
%
%

$49,096

Cash Investment

$52,611

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$190,540
Buyer's Premium
Purchase Closing Costs
$2,334
Loan Points
$4,001
Loan Closing Costs
$4,653
Total Acquisition Cost
$201,528
Initial Loan Funding
$152,432
Cash Required to Close
$49,096
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,096

Loan Terms
Initial Loan Funding
$152,432
Rehab Loan Funding
$47,600
Total Loan Commitment
$200,032
Points
$4,001
Loan Closing Costs
$4,653
Interest Carry
$10,085
Total Financing Cost
$18,739

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,334
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,334
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)
$838
Misc.
Total Loan Closing
$4,653

Residual
As Repaired Value (ARV)
$333,400
Sale Costs
%
$20,004
Property Taxes
%
$1,153
Property Insurance
%
$419
Interest Carry - Purchase Loan Funding
$8,003
Interest Carry - Rehab Loan Funding
$2,083
Net Exit Price
$301,739
Cash Investment
$49,096
Loan payoff
$200,032
Estimated Profit
$52,611
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.