250478

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
%
%
%
%

$50,481

Cash Investment

$53,451

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$196,500
Buyer's Premium
Purchase Closing Costs
$2,376
Loan Points
$4,126
Loan Closing Costs
$4,680
Total Acquisition Cost
$207,681
Initial Loan Funding
$157,200
Cash Required to Close
$50,481
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,481

Loan Terms
Initial Loan Funding
$157,200
Rehab Loan Funding
$49,100
Total Loan Commitment
$206,300
Points
$4,126
Loan Closing Costs
$4,680
Interest Carry
$10,401
Total Financing Cost
$19,207

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,376
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,376
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)
$865
Misc.
Total Loan Closing
$4,680

Residual
As Repaired Value (ARV)
$343,900
Sale Costs
%
$20,634
Property Taxes
%
$2,201
Property Insurance
%
$432
Interest Carry - Purchase Loan Funding
$8,253
Interest Carry - Rehab Loan Funding
$2,148
Net Exit Price
$310,232
Cash Investment
$50,481
Loan payoff
$206,300
Estimated Profit
$53,451
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.