249853

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
%
%
%
%

$50,612

Cash Investment

$53,572

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$197,060
Buyer's Premium
Purchase Closing Costs
$2,379
Loan Points
$4,139
Loan Closing Costs
$4,682
Total Acquisition Cost
$208,260
Initial Loan Funding
$157,648
Cash Required to Close
$50,612
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,612

Loan Terms
Initial Loan Funding
$157,648
Rehab Loan Funding
$49,300
Total Loan Commitment
$206,948
Points
$4,139
Loan Closing Costs
$4,682
Interest Carry
$10,433
Total Financing Cost
$19,254

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,379
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,379
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)
$867
Misc.
Total Loan Closing
$4,682

Residual
As Repaired Value (ARV)
$344,900
Sale Costs
%
$20,694
Property Taxes
%
$2,207
Property Insurance
%
$434
Interest Carry - Purchase Loan Funding
$8,277
Interest Carry - Rehab Loan Funding
$2,157
Net Exit Price
$311,132
Cash Investment
$50,612
Loan payoff
$206,948
Estimated Profit
$53,572
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.