248920

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
%
%
%
%

$49,520

Cash Investment

$52,135

Profit

105%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$192,360
Buyer's Premium
Purchase Closing Costs
$2,347
Loan Points
$4,040
Loan Closing Costs
$4,661
Total Acquisition Cost
$203,408
Initial Loan Funding
$153,888
Cash Required to Close
$49,520
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,520

Loan Terms
Initial Loan Funding
$153,888
Rehab Loan Funding
$48,100
Total Loan Commitment
$201,988
Points
$4,040
Loan Closing Costs
$4,661
Interest Carry
$10,183
Total Financing Cost
$18,885

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,347
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,347
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)
$846
Misc.
Total Loan Closing
$4,661

Residual
As Repaired Value (ARV)
$336,600
Sale Costs
%
$20,196
Property Taxes
%
$2,154
Property Insurance
%
$423
Interest Carry - Purchase Loan Funding
$8,079
Interest Carry - Rehab Loan Funding
$2,104
Net Exit Price
$303,643
Cash Investment
$49,520
Loan payoff
$201,988
Estimated Profit
$52,135
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.