248204

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
%
%
%
%

$52,482

Cash Investment

$55,486

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$201,890
Buyer's Premium
Purchase Closing Costs
$3,160
Loan Points
$4,240
Loan Closing Costs
$4,703
Total Acquisition Cost
$213,994
Initial Loan Funding
$161,512
Cash Required to Close
$52,482
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,482

Loan Terms
Initial Loan Funding
$161,512
Rehab Loan Funding
$50,500
Total Loan Commitment
$212,012
Points
$4,240
Loan Closing Costs
$4,703
Interest Carry
$10,689
Total Financing Cost
$19,632

Closing Costs
Deed/Transfer Tax - County
%
$747
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,413
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,160
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)
$888
Misc.
Total Loan Closing
$4,703

Residual
As Repaired Value (ARV)
$353,300
Sale Costs
%
$21,198
Property Taxes
%
$989
Property Insurance
%
$444
Interest Carry - Purchase Loan Funding
$8,479
Interest Carry - Rehab Loan Funding
$2,209
Net Exit Price
$319,980
Cash Investment
$52,482
Loan payoff
$212,012
Estimated Profit
$55,486
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.