248557

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
%
%
%
%

$51,286

Cash Investment

$55,507

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$199,960
Buyer's Premium
Purchase Closing Costs
$2,400
Loan Points
$4,199
Loan Closing Costs
$4,695
Total Acquisition Cost
$211,254
Initial Loan Funding
$159,968
Cash Required to Close
$51,286
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,286

Loan Terms
Initial Loan Funding
$159,968
Rehab Loan Funding
$50,000
Total Loan Commitment
$209,968
Points
$4,199
Loan Closing Costs
$4,695
Interest Carry
$10,586
Total Financing Cost
$19,480

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,400
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,400
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)
$880
Misc.
Total Loan Closing
$4,695

Residual
As Repaired Value (ARV)
$349,900
Sale Costs
%
$20,994
Property Taxes
%
$1,120
Property Insurance
%
$440
Interest Carry - Purchase Loan Funding
$8,398
Interest Carry - Rehab Loan Funding
$2,188
Net Exit Price
$316,760
Cash Investment
$51,286
Loan payoff
$209,968
Estimated Profit
$55,507
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.