249702

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
%
%
%
%

$49,041

Cash Investment

$51,514

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$190,300
Buyer's Premium
Purchase Closing Costs
$2,332
Loan Points
$3,997
Loan Closing Costs
$4,652
Total Acquisition Cost
$201,281
Initial Loan Funding
$152,240
Cash Required to Close
$49,041
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,041

Loan Terms
Initial Loan Funding
$152,240
Rehab Loan Funding
$47,600
Total Loan Commitment
$199,840
Points
$3,997
Loan Closing Costs
$4,652
Interest Carry
$10,075
Total Financing Cost
$18,724

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,332
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,332
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)
$837
Misc.
Total Loan Closing
$4,652

Residual
As Repaired Value (ARV)
$333,000
Sale Costs
%
$19,980
Property Taxes
%
$2,131
Property Insurance
%
$419
Interest Carry - Purchase Loan Funding
$7,993
Interest Carry - Rehab Loan Funding
$2,083
Net Exit Price
$300,395
Cash Investment
$49,041
Loan payoff
$199,840
Estimated Profit
$51,514
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.