249985

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
%
%
%
%

$50,533

Cash Investment

$54,495

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$196,720
Buyer's Premium
Purchase Closing Costs
$2,377
Loan Points
$4,132
Loan Closing Costs
$4,681
Total Acquisition Cost
$207,909
Initial Loan Funding
$157,376
Cash Required to Close
$50,533
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,533

Loan Terms
Initial Loan Funding
$157,376
Rehab Loan Funding
$49,200
Total Loan Commitment
$206,576
Points
$4,132
Loan Closing Costs
$4,681
Interest Carry
$10,415
Total Financing Cost
$19,227

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,377
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,377
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)
$866
Misc.
Total Loan Closing
$4,681

Residual
As Repaired Value (ARV)
$344,300
Sale Costs
%
$20,658
Property Taxes
%
$1,190
Property Insurance
%
$433
Interest Carry - Purchase Loan Funding
$8,262
Interest Carry - Rehab Loan Funding
$2,153
Net Exit Price
$311,604
Cash Investment
$50,533
Loan payoff
$206,576
Estimated Profit
$54,495
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.