248836

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
%
%
%
%

$52,162

Cash Investment

$55,114

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$200,540
Buyer's Premium
Purchase Closing Costs
$3,146
Loan Points
$4,211
Loan Closing Costs
$4,697
Total Acquisition Cost
$212,594
Initial Loan Funding
$160,432
Cash Required to Close
$52,162
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,162

Loan Terms
Initial Loan Funding
$160,432
Rehab Loan Funding
$50,100
Total Loan Commitment
$210,532
Points
$4,211
Loan Closing Costs
$4,697
Interest Carry
$10,615
Total Financing Cost
$19,523

Closing Costs
Deed/Transfer Tax - County
%
$742
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,404
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,146
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)
$882
Misc.
Total Loan Closing
$4,697

Residual
As Repaired Value (ARV)
$350,900
Sale Costs
%
$21,054
Property Taxes
%
$983
Property Insurance
%
$441
Interest Carry - Purchase Loan Funding
$8,423
Interest Carry - Rehab Loan Funding
$2,192
Net Exit Price
$317,808
Cash Investment
$52,162
Loan payoff
$210,532
Estimated Profit
$55,114
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.