250539

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
%
%
%
%

$48,511

Cash Investment

$50,861

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$188,020
Buyer's Premium
Purchase Closing Costs
$2,316
Loan Points
$3,948
Loan Closing Costs
$4,642
Total Acquisition Cost
$198,927
Initial Loan Funding
$150,416
Cash Required to Close
$48,511
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,511

Loan Terms
Initial Loan Funding
$150,416
Rehab Loan Funding
$47,000
Total Loan Commitment
$197,416
Points
$3,948
Loan Closing Costs
$4,642
Interest Carry
$9,953
Total Financing Cost
$18,544

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,316
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,316
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)
$827
Misc.
Total Loan Closing
$4,642

Residual
As Repaired Value (ARV)
$329,000
Sale Costs
%
$19,740
Property Taxes
%
$2,106
Property Insurance
%
$414
Interest Carry - Purchase Loan Funding
$7,897
Interest Carry - Rehab Loan Funding
$2,056
Net Exit Price
$296,787
Cash Investment
$48,511
Loan payoff
$197,416
Estimated Profit
$50,861
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.