248849

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
%
%
%
%

$52,302

Cash Investment

$55,723

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$204,330
Buyer's Premium
Purchase Closing Costs
$2,430
Loan Points
$4,291
Loan Closing Costs
$4,714
Total Acquisition Cost
$215,766
Initial Loan Funding
$163,464
Cash Required to Close
$52,302
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,302

Loan Terms
Initial Loan Funding
$163,464
Rehab Loan Funding
$51,100
Total Loan Commitment
$214,564
Points
$4,291
Loan Closing Costs
$4,714
Interest Carry
$10,817
Total Financing Cost
$19,823

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,430
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,430
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)
$899
Misc.
Total Loan Closing
$4,714

Residual
As Repaired Value (ARV)
$357,600
Sale Costs
%
$21,456
Property Taxes
%
$2,288
Property Insurance
%
$450
Interest Carry - Purchase Loan Funding
$8,582
Interest Carry - Rehab Loan Funding
$2,236
Net Exit Price
$322,588
Cash Investment
$52,302
Loan payoff
$214,564
Estimated Profit
$55,723
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.