250232

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
%
%
%
%

$50,141

Cash Investment

$53,922

Profit

108%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$195,030
Buyer's Premium
Purchase Closing Costs
$2,365
Loan Points
$4,096
Loan Closing Costs
$4,673
Total Acquisition Cost
$206,165
Initial Loan Funding
$156,024
Cash Required to Close
$50,141
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,141

Loan Terms
Initial Loan Funding
$156,024
Rehab Loan Funding
$48,800
Total Loan Commitment
$204,824
Points
$4,096
Loan Closing Costs
$4,673
Interest Carry
$10,326
Total Financing Cost
$19,096

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,365
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,365
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)
$858
Misc.
Total Loan Closing
$4,673

Residual
As Repaired Value (ARV)
$341,300
Sale Costs
%
$20,478
Property Taxes
%
$1,180
Property Insurance
%
$429
Interest Carry - Purchase Loan Funding
$8,191
Interest Carry - Rehab Loan Funding
$2,135
Net Exit Price
$308,887
Cash Investment
$50,141
Loan payoff
$204,824
Estimated Profit
$53,922
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.