243660

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
%
%
%
%

$49,767

Cash Investment

$53,450

Profit

107%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$193,420
Buyer's Premium
Purchase Closing Costs
$2,354
Loan Points
$4,063
Loan Closing Costs
$4,666
Total Acquisition Cost
$204,503
Initial Loan Funding
$154,736
Cash Required to Close
$49,767
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,767

Loan Terms
Initial Loan Funding
$154,736
Rehab Loan Funding
$48,400
Total Loan Commitment
$203,136
Points
$4,063
Loan Closing Costs
$4,666
Interest Carry
$10,241
Total Financing Cost
$18,970

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,354
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,354
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)
$851
Misc.
Total Loan Closing
$4,666

Residual
As Repaired Value (ARV)
$338,500
Sale Costs
%
$20,310
Property Taxes
%
$1,170
Property Insurance
%
$426
Interest Carry - Purchase Loan Funding
$8,124
Interest Carry - Rehab Loan Funding
$2,118
Net Exit Price
$306,353
Cash Investment
$49,767
Loan payoff
$203,136
Estimated Profit
$53,450
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.