249147

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
%
%
%
%

$50,182

Cash Investment

$53,005

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$195,210
Buyer's Premium
Purchase Closing Costs
$2,366
Loan Points
$4,099
Loan Closing Costs
$4,674
Total Acquisition Cost
$206,350
Initial Loan Funding
$156,168
Cash Required to Close
$50,182
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,182

Loan Terms
Initial Loan Funding
$156,168
Rehab Loan Funding
$48,800
Total Loan Commitment
$204,968
Points
$4,099
Loan Closing Costs
$4,674
Interest Carry
$10,334
Total Financing Cost
$19,107

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,366
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,366
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)
$341,600
Sale Costs
%
$20,496
Property Taxes
%
$2,186
Property Insurance
%
$429
Interest Carry - Purchase Loan Funding
$8,199
Interest Carry - Rehab Loan Funding
$2,135
Net Exit Price
$308,154
Cash Investment
$50,182
Loan payoff
$204,968
Estimated Profit
$53,005
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.