248681

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
%
%
%
%

$52,651

Cash Investment

$56,117

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$205,830
Buyer's Premium
Purchase Closing Costs
$2,441
Loan Points
$4,323
Loan Closing Costs
$4,721
Total Acquisition Cost
$217,315
Initial Loan Funding
$164,664
Cash Required to Close
$52,651
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,651

Loan Terms
Initial Loan Funding
$164,664
Rehab Loan Funding
$51,500
Total Loan Commitment
$216,164
Points
$4,323
Loan Closing Costs
$4,721
Interest Carry
$10,898
Total Financing Cost
$19,942

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,441
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,441
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)
$906
Misc.
Total Loan Closing
$4,721

Residual
As Repaired Value (ARV)
$360,200
Sale Costs
%
$21,612
Property Taxes
%
$2,305
Property Insurance
%
$453
Interest Carry - Purchase Loan Funding
$8,645
Interest Carry - Rehab Loan Funding
$2,253
Net Exit Price
$324,932
Cash Investment
$52,651
Loan payoff
$216,164
Estimated Profit
$56,117
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.