243831

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
%
%
%
%

$51,819

Cash Investment

$56,071

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$202,250
Buyer's Premium
Purchase Closing Costs
$2,416
Loan Points
$4,248
Loan Closing Costs
$4,705
Total Acquisition Cost
$213,619
Initial Loan Funding
$161,800
Cash Required to Close
$51,819
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,819

Loan Terms
Initial Loan Funding
$161,800
Rehab Loan Funding
$50,600
Total Loan Commitment
$212,400
Points
$4,248
Loan Closing Costs
$4,705
Interest Carry
$10,708
Total Financing Cost
$19,661

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,416
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,416
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)
$890
Misc.
Total Loan Closing
$4,705

Residual
As Repaired Value (ARV)
$353,900
Sale Costs
%
$21,234
Property Taxes
%
$1,224
Property Insurance
%
$445
Interest Carry - Purchase Loan Funding
$8,495
Interest Carry - Rehab Loan Funding
$2,214
Net Exit Price
$320,289
Cash Investment
$51,819
Loan payoff
$212,400
Estimated Profit
$56,071
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.