250465

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
%
%
%
%

$49,298

Cash Investment

$51,660

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$190,590
Buyer's Premium
Purchase Closing Costs
$2,525
Loan Points
$4,001
Loan Closing Costs
$4,654
Total Acquisition Cost
$201,770
Initial Loan Funding
$152,472
Cash Required to Close
$49,298
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,298

Loan Terms
Initial Loan Funding
$152,472
Rehab Loan Funding
$47,600
Total Loan Commitment
$200,072
Points
$4,001
Loan Closing Costs
$4,654
Interest Carry
$10,087
Total Financing Cost
$18,742

Closing Costs
Deed/Transfer Tax - County
%
$191
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,334
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,525
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)
$839
Misc.
Total Loan Closing
$4,654

Residual
As Repaired Value (ARV)
$333,500
Sale Costs
%
$20,010
Property Taxes
%
$1,954
Property Insurance
%
$419
Interest Carry - Purchase Loan Funding
$8,005
Interest Carry - Rehab Loan Funding
$2,083
Net Exit Price
$301,030
Cash Investment
$49,298
Loan payoff
$200,072
Estimated Profit
$51,660
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.