250835

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
%
%
%
%

$51,608

Cash Investment

$55,950

Profit

108%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$201,350
Buyer's Premium
Purchase Closing Costs
$2,409
Loan Points
$4,228
Loan Closing Costs
$4,701
Total Acquisition Cost
$212,688
Initial Loan Funding
$161,080
Cash Required to Close
$51,608
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,608

Loan Terms
Initial Loan Funding
$161,080
Rehab Loan Funding
$50,300
Total Loan Commitment
$211,380
Points
$4,228
Loan Closing Costs
$4,701
Interest Carry
$10,657
Total Financing Cost
$19,586

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,409
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,409
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)
$886
Misc.
Total Loan Closing
$4,701

Residual
As Repaired Value (ARV)
$352,400
Sale Costs
%
$21,144
Property Taxes
%
$1,218
Property Insurance
%
$443
Interest Carry - Purchase Loan Funding
$8,457
Interest Carry - Rehab Loan Funding
$2,201
Net Exit Price
$318,938
Cash Investment
$51,608
Loan payoff
$211,380
Estimated Profit
$55,950
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.