243024

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
%
%
%
%

$49,236

Cash Investment

$52,786

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$191,140
Buyer's Premium
Purchase Closing Costs
$2,338
Loan Points
$4,014
Loan Closing Costs
$4,656
Total Acquisition Cost
$202,148
Initial Loan Funding
$152,912
Cash Required to Close
$49,236
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,236

Loan Terms
Initial Loan Funding
$152,912
Rehab Loan Funding
$47,800
Total Loan Commitment
$200,712
Points
$4,014
Loan Closing Costs
$4,656
Interest Carry
$10,119
Total Financing Cost
$18,789

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,338
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,338
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)
$841
Misc.
Total Loan Closing
$4,656

Residual
As Repaired Value (ARV)
$334,500
Sale Costs
%
$20,070
Property Taxes
%
$1,156
Property Insurance
%
$421
Interest Carry - Purchase Loan Funding
$8,028
Interest Carry - Rehab Loan Funding
$2,091
Net Exit Price
$302,734
Cash Investment
$49,236
Loan payoff
$200,712
Estimated Profit
$52,786
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.