248777

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
%
%
%
%

$50,492

Cash Investment

$53,491

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$196,550
Buyer's Premium
Purchase Closing Costs
$2,376
Loan Points
$4,127
Loan Closing Costs
$4,680
Total Acquisition Cost
$207,732
Initial Loan Funding
$157,240
Cash Required to Close
$50,492
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,492

Loan Terms
Initial Loan Funding
$157,240
Rehab Loan Funding
$49,100
Total Loan Commitment
$206,340
Points
$4,127
Loan Closing Costs
$4,680
Interest Carry
$10,403
Total Financing Cost
$19,210

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,376
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,376
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)
$865
Misc.
Total Loan Closing
$4,680

Residual
As Repaired Value (ARV)
$344,000
Sale Costs
%
$20,640
Property Taxes
%
$2,201
Property Insurance
%
$432
Interest Carry - Purchase Loan Funding
$8,255
Interest Carry - Rehab Loan Funding
$2,148
Net Exit Price
$310,323
Cash Investment
$50,492
Loan payoff
$206,340
Estimated Profit
$53,491
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.