249837

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
%
%
%
%

$49,887

Cash Investment

$52,631

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$193,940
Buyer's Premium
Purchase Closing Costs
$2,358
Loan Points
$4,073
Loan Closing Costs
$4,668
Total Acquisition Cost
$205,039
Initial Loan Funding
$155,152
Cash Required to Close
$49,887
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,887

Loan Terms
Initial Loan Funding
$155,152
Rehab Loan Funding
$48,500
Total Loan Commitment
$203,652
Points
$4,073
Loan Closing Costs
$4,668
Interest Carry
$10,267
Total Financing Cost
$19,009

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,358
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,358
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)
$853
Misc.
Total Loan Closing
$4,668

Residual
As Repaired Value (ARV)
$339,400
Sale Costs
%
$20,364
Property Taxes
%
$2,172
Property Insurance
%
$427
Interest Carry - Purchase Loan Funding
$8,145
Interest Carry - Rehab Loan Funding
$2,122
Net Exit Price
$306,170
Cash Investment
$49,887
Loan payoff
$203,652
Estimated Profit
$52,631
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.