249858

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
%
%
%
%

$49,762

Cash Investment

$52,476

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$193,400
Buyer's Premium
Purchase Closing Costs
$2,354
Loan Points
$4,062
Loan Closing Costs
$4,666
Total Acquisition Cost
$204,482
Initial Loan Funding
$154,720
Cash Required to Close
$49,762
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,762

Loan Terms
Initial Loan Funding
$154,720
Rehab Loan Funding
$48,400
Total Loan Commitment
$203,120
Points
$4,062
Loan Closing Costs
$4,666
Interest Carry
$10,240
Total Financing Cost
$18,969

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,354
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,354
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)
$851
Misc.
Total Loan Closing
$4,666

Residual
As Repaired Value (ARV)
$338,500
Sale Costs
%
$20,310
Property Taxes
%
$2,166
Property Insurance
%
$425
Interest Carry - Purchase Loan Funding
$8,123
Interest Carry - Rehab Loan Funding
$2,118
Net Exit Price
$305,358
Cash Investment
$49,762
Loan payoff
$203,120
Estimated Profit
$52,476
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.