248800

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
%
%
%
%

$49,690

Cash Investment

$52,354

Profit

105%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$193,090
Buyer's Premium
Purchase Closing Costs
$2,352
Loan Points
$4,055
Loan Closing Costs
$4,665
Total Acquisition Cost
$204,162
Initial Loan Funding
$154,472
Cash Required to Close
$49,690
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,690

Loan Terms
Initial Loan Funding
$154,472
Rehab Loan Funding
$48,300
Total Loan Commitment
$202,772
Points
$4,055
Loan Closing Costs
$4,665
Interest Carry
$10,223
Total Financing Cost
$18,943

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,352
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,352
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)
$850
Misc.
Total Loan Closing
$4,665

Residual
As Repaired Value (ARV)
$337,900
Sale Costs
%
$20,274
Property Taxes
%
$2,163
Property Insurance
%
$425
Interest Carry - Purchase Loan Funding
$8,110
Interest Carry - Rehab Loan Funding
$2,113
Net Exit Price
$304,816
Cash Investment
$49,690
Loan payoff
$202,772
Estimated Profit
$52,354
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.