248258

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
%
%
%
%

$49,855

Cash Investment

$52,594

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$193,800
Buyer's Premium
Purchase Closing Costs
$2,357
Loan Points
$4,071
Loan Closing Costs
$4,668
Total Acquisition Cost
$204,895
Initial Loan Funding
$155,040
Cash Required to Close
$49,855
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,855

Loan Terms
Initial Loan Funding
$155,040
Rehab Loan Funding
$48,500
Total Loan Commitment
$203,540
Points
$4,071
Loan Closing Costs
$4,668
Interest Carry
$10,261
Total Financing Cost
$19,000

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,357
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,357
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)
$853
Misc.
Total Loan Closing
$4,668

Residual
As Repaired Value (ARV)
$339,200
Sale Costs
%
$20,352
Property Taxes
%
$2,171
Property Insurance
%
$426
Interest Carry - Purchase Loan Funding
$8,140
Interest Carry - Rehab Loan Funding
$2,122
Net Exit Price
$305,990
Cash Investment
$49,855
Loan payoff
$203,540
Estimated Profit
$52,594
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.