249582

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
%
%
%
%

$50,715

Cash Investment

$53,647

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$197,500
Buyer's Premium
Purchase Closing Costs
$2,383
Loan Points
$4,148
Loan Closing Costs
$4,684
Total Acquisition Cost
$208,715
Initial Loan Funding
$158,000
Cash Required to Close
$50,715
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,715

Loan Terms
Initial Loan Funding
$158,000
Rehab Loan Funding
$49,400
Total Loan Commitment
$207,400
Points
$4,148
Loan Closing Costs
$4,684
Interest Carry
$10,456
Total Financing Cost
$19,288

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,383
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,383
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)
$869
Misc.
Total Loan Closing
$4,684

Residual
As Repaired Value (ARV)
$345,600
Sale Costs
%
$20,736
Property Taxes
%
$2,212
Property Insurance
%
$435
Interest Carry - Purchase Loan Funding
$8,295
Interest Carry - Rehab Loan Funding
$2,161
Net Exit Price
$311,761
Cash Investment
$50,715
Loan payoff
$207,400
Estimated Profit
$53,647
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.