242932

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
%
%
%
%

$49,091

Cash Investment

$52,633

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$190,520
Buyer's Premium
Purchase Closing Costs
$2,334
Loan Points
$4,000
Loan Closing Costs
$4,653
Total Acquisition Cost
$201,507
Initial Loan Funding
$152,416
Cash Required to Close
$49,091
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,091

Loan Terms
Initial Loan Funding
$152,416
Rehab Loan Funding
$47,600
Total Loan Commitment
$200,016
Points
$4,000
Loan Closing Costs
$4,653
Interest Carry
$10,084
Total Financing Cost
$18,738

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
$8,002
Interest Carry - Rehab Loan Funding
$2,083
Net Exit Price
$301,740
Cash Investment
$49,091
Loan payoff
$200,016
Estimated Profit
$52,633
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.