249940

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
%
%
%
%

$48,615

Cash Investment

$51,853

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$187,660
Buyer's Premium
Purchase Closing Costs
$2,501
Loan Points
$3,941
Loan Closing Costs
$4,641
Total Acquisition Cost
$198,743
Initial Loan Funding
$150,128
Cash Required to Close
$48,615
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,615

Loan Terms
Initial Loan Funding
$150,128
Rehab Loan Funding
$46,900
Total Loan Commitment
$197,028
Points
$3,941
Loan Closing Costs
$4,641
Interest Carry
$9,934
Total Financing Cost
$18,515

Closing Costs
Deed/Transfer Tax - County
%
$188
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,314
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,501
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)
$826
Misc.
Total Loan Closing
$4,641

Residual
As Repaired Value (ARV)
$328,400
Sale Costs
%
$19,704
Property Taxes
%
$854
Property Insurance
%
$413
Interest Carry - Purchase Loan Funding
$7,882
Interest Carry - Rehab Loan Funding
$2,052
Net Exit Price
$297,496
Cash Investment
$48,615
Loan payoff
$197,028
Estimated Profit
$51,853
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.