249954

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
%
%
%
%

$51,338

Cash Investment

$54,514

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$200,190
Buyer's Premium
Purchase Closing Costs
$2,401
Loan Points
$4,203
Loan Closing Costs
$4,696
Total Acquisition Cost
$211,490
Initial Loan Funding
$160,152
Cash Required to Close
$51,338
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,338

Loan Terms
Initial Loan Funding
$160,152
Rehab Loan Funding
$50,000
Total Loan Commitment
$210,152
Points
$4,203
Loan Closing Costs
$4,696
Interest Carry
$10,595
Total Financing Cost
$19,494

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,401
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,401
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)
$881
Misc.
Total Loan Closing
$4,696

Residual
As Repaired Value (ARV)
$350,300
Sale Costs
%
$21,018
Property Taxes
%
$2,242
Property Insurance
%
$440
Interest Carry - Purchase Loan Funding
$8,408
Interest Carry - Rehab Loan Funding
$2,188
Net Exit Price
$316,004
Cash Investment
$51,338
Loan payoff
$210,152
Estimated Profit
$54,514
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.