248422

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
%
%
%
%

$51,635

Cash Investment

$54,875

Profit

106%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$201,460
Buyer's Premium
Purchase Closing Costs
$2,410
Loan Points
$4,231
Loan Closing Costs
$4,701
Total Acquisition Cost
$212,803
Initial Loan Funding
$161,168
Cash Required to Close
$51,635
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,635

Loan Terms
Initial Loan Funding
$161,168
Rehab Loan Funding
$50,400
Total Loan Commitment
$211,568
Points
$4,231
Loan Closing Costs
$4,701
Interest Carry
$10,666
Total Financing Cost
$19,599

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,410
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,410
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)
$886
Misc.
Total Loan Closing
$4,701

Residual
As Repaired Value (ARV)
$352,600
Sale Costs
%
$21,156
Property Taxes
%
$2,256
Property Insurance
%
$443
Interest Carry - Purchase Loan Funding
$8,461
Interest Carry - Rehab Loan Funding
$2,205
Net Exit Price
$318,078
Cash Investment
$51,635
Loan payoff
$211,568
Estimated Profit
$54,875
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.