248516

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
%
%
%
%

$51,690

Cash Investment

$54,991

Profit

106%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$201,700
Buyer's Premium
Purchase Closing Costs
$2,412
Loan Points
$4,235
Loan Closing Costs
$4,702
Total Acquisition Cost
$213,050
Initial Loan Funding
$161,360
Cash Required to Close
$51,690
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,690

Loan Terms
Initial Loan Funding
$161,360
Rehab Loan Funding
$50,400
Total Loan Commitment
$211,760
Points
$4,235
Loan Closing Costs
$4,702
Interest Carry
$10,676
Total Financing Cost
$19,614

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,412
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,412
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)
$887
Misc.
Total Loan Closing
$4,702

Residual
As Repaired Value (ARV)
$353,000
Sale Costs
%
$21,180
Property Taxes
%
$2,259
Property Insurance
%
$444
Interest Carry - Purchase Loan Funding
$8,471
Interest Carry - Rehab Loan Funding
$2,205
Net Exit Price
$318,441
Cash Investment
$51,690
Loan payoff
$211,760
Estimated Profit
$54,991
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.