248399

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
%
%
%
%

$50,059

Cash Investment

$52,839

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$194,680
Buyer's Premium
Purchase Closing Costs
$2,363
Loan Points
$4,089
Loan Closing Costs
$4,672
Total Acquisition Cost
$205,803
Initial Loan Funding
$155,744
Cash Required to Close
$50,059
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,059

Loan Terms
Initial Loan Funding
$155,744
Rehab Loan Funding
$48,700
Total Loan Commitment
$204,444
Points
$4,089
Loan Closing Costs
$4,672
Interest Carry
$10,307
Total Financing Cost
$19,068

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,363
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,363
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)
$857
Misc.
Total Loan Closing
$4,672

Residual
As Repaired Value (ARV)
$340,700
Sale Costs
%
$20,442
Property Taxes
%
$2,180
Property Insurance
%
$428
Interest Carry - Purchase Loan Funding
$8,177
Interest Carry - Rehab Loan Funding
$2,131
Net Exit Price
$307,342
Cash Investment
$50,059
Loan payoff
$204,444
Estimated Profit
$52,839
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.