249322

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
%
%
%
%

$49,665

Cash Investment

$52,381

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$192,990
Buyer's Premium
Purchase Closing Costs
$2,351
Loan Points
$4,052
Loan Closing Costs
$4,664
Total Acquisition Cost
$204,057
Initial Loan Funding
$154,392
Cash Required to Close
$49,665
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,665

Loan Terms
Initial Loan Funding
$154,392
Rehab Loan Funding
$48,200
Total Loan Commitment
$202,592
Points
$4,052
Loan Closing Costs
$4,664
Interest Carry
$10,214
Total Financing Cost
$18,930

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,351
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,351
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)
$849
Misc.
Total Loan Closing
$4,664

Residual
As Repaired Value (ARV)
$337,700
Sale Costs
%
$20,262
Property Taxes
%
$2,161
Property Insurance
%
$425
Interest Carry - Purchase Loan Funding
$8,106
Interest Carry - Rehab Loan Funding
$2,109
Net Exit Price
$304,638
Cash Investment
$49,665
Loan payoff
$202,592
Estimated Profit
$52,381
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.