248899

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
%
%
%
%

$49,982

Cash Investment

$52,739

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$194,350
Buyer's Premium
Purchase Closing Costs
$2,360
Loan Points
$4,082
Loan Closing Costs
$4,670
Total Acquisition Cost
$205,462
Initial Loan Funding
$155,480
Cash Required to Close
$49,982
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,982

Loan Terms
Initial Loan Funding
$155,480
Rehab Loan Funding
$48,600
Total Loan Commitment
$204,080
Points
$4,082
Loan Closing Costs
$4,670
Interest Carry
$10,289
Total Financing Cost
$19,041

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,360
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,360
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)
$855
Misc.
Total Loan Closing
$4,670

Residual
As Repaired Value (ARV)
$340,100
Sale Costs
%
$20,406
Property Taxes
%
$2,177
Property Insurance
%
$428
Interest Carry - Purchase Loan Funding
$8,163
Interest Carry - Rehab Loan Funding
$2,126
Net Exit Price
$306,801
Cash Investment
$49,982
Loan payoff
$204,080
Estimated Profit
$52,739
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.