249131

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
%
%
%
%

$50,209

Cash Investment

$53,063

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$195,330
Buyer's Premium
Purchase Closing Costs
$2,367
Loan Points
$4,101
Loan Closing Costs
$4,674
Total Acquisition Cost
$206,473
Initial Loan Funding
$156,264
Cash Required to Close
$50,209
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,209

Loan Terms
Initial Loan Funding
$156,264
Rehab Loan Funding
$48,800
Total Loan Commitment
$205,064
Points
$4,101
Loan Closing Costs
$4,674
Interest Carry
$10,339
Total Financing Cost
$19,115

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,367
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,367
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)
$859
Misc.
Total Loan Closing
$4,674

Residual
As Repaired Value (ARV)
$341,800
Sale Costs
%
$20,508
Property Taxes
%
$2,188
Property Insurance
%
$430
Interest Carry - Purchase Loan Funding
$8,204
Interest Carry - Rehab Loan Funding
$2,135
Net Exit Price
$308,336
Cash Investment
$50,209
Loan payoff
$205,064
Estimated Profit
$53,063
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.