249046

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
%
%
%
%

$52,438

Cash Investment

$55,918

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$204,920
Buyer's Premium
Purchase Closing Costs
$2,434
Loan Points
$4,303
Loan Closing Costs
$4,717
Total Acquisition Cost
$216,374
Initial Loan Funding
$163,936
Cash Required to Close
$52,438
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,438

Loan Terms
Initial Loan Funding
$163,936
Rehab Loan Funding
$51,200
Total Loan Commitment
$215,136
Points
$4,303
Loan Closing Costs
$4,717
Interest Carry
$10,847
Total Financing Cost
$19,866

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,434
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,434
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)
$902
Misc.
Total Loan Closing
$4,717

Residual
As Repaired Value (ARV)
$358,600
Sale Costs
%
$21,516
Property Taxes
%
$2,295
Property Insurance
%
$451
Interest Carry - Purchase Loan Funding
$8,607
Interest Carry - Rehab Loan Funding
$2,240
Net Exit Price
$323,491
Cash Investment
$52,438
Loan payoff
$215,136
Estimated Profit
$55,918
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.