248634

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
%
%
%
%

$48,908

Cash Investment

$51,404

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$189,730
Buyer's Premium
Purchase Closing Costs
$2,328
Loan Points
$3,984
Loan Closing Costs
$4,650
Total Acquisition Cost
$200,692
Initial Loan Funding
$151,784
Cash Required to Close
$48,908
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,908

Loan Terms
Initial Loan Funding
$151,784
Rehab Loan Funding
$47,400
Total Loan Commitment
$199,184
Points
$3,984
Loan Closing Costs
$4,650
Interest Carry
$10,042
Total Financing Cost
$18,676

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,328
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,328
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)
$835
Misc.
Total Loan Closing
$4,650

Residual
As Repaired Value (ARV)
$332,000
Sale Costs
%
$19,920
Property Taxes
%
$2,125
Property Insurance
%
$417
Interest Carry - Purchase Loan Funding
$7,969
Interest Carry - Rehab Loan Funding
$2,074
Net Exit Price
$299,495
Cash Investment
$48,908
Loan payoff
$199,184
Estimated Profit
$51,404
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.