248208

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
%
%
%
%

$51,825

Cash Investment

$55,090

Profit

106%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$202,280
Buyer's Premium
Purchase Closing Costs
$2,416
Loan Points
$4,248
Loan Closing Costs
$4,705
Total Acquisition Cost
$213,649
Initial Loan Funding
$161,824
Cash Required to Close
$51,825
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,825

Loan Terms
Initial Loan Funding
$161,824
Rehab Loan Funding
$50,600
Total Loan Commitment
$212,424
Points
$4,248
Loan Closing Costs
$4,705
Interest Carry
$10,710
Total Financing Cost
$19,663

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)
$354,000
Sale Costs
%
$21,240
Property Taxes
%
$2,266
Property Insurance
%
$445
Interest Carry - Purchase Loan Funding
$8,496
Interest Carry - Rehab Loan Funding
$2,214
Net Exit Price
$319,340
Cash Investment
$51,825
Loan payoff
$212,424
Estimated Profit
$55,090
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.