249482

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
%
%
%
%

$50,257

Cash Investment

$54,211

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$195,530
Buyer's Premium
Purchase Closing Costs
$2,369
Loan Points
$4,106
Loan Closing Costs
$4,675
Total Acquisition Cost
$206,681
Initial Loan Funding
$156,424
Cash Required to Close
$50,257
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,257

Loan Terms
Initial Loan Funding
$156,424
Rehab Loan Funding
$48,900
Total Loan Commitment
$205,324
Points
$4,106
Loan Closing Costs
$4,675
Interest Carry
$10,352
Total Financing Cost
$19,133

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,369
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,369
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)
$860
Misc.
Total Loan Closing
$4,675

Residual
As Repaired Value (ARV)
$342,200
Sale Costs
%
$20,532
Property Taxes
%
$1,095
Property Insurance
%
$430
Interest Carry - Purchase Loan Funding
$8,212
Interest Carry - Rehab Loan Funding
$2,139
Net Exit Price
$309,791
Cash Investment
$50,257
Loan payoff
$205,324
Estimated Profit
$54,211
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.