250872

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
%
%
%
%

$51,734

Cash Investment

$54,696

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$201,020
Buyer's Premium
Purchase Closing Costs
$2,608
Loan Points
$4,222
Loan Closing Costs
$4,699
Total Acquisition Cost
$212,550
Initial Loan Funding
$160,816
Cash Required to Close
$51,734
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,734

Loan Terms
Initial Loan Funding
$160,816
Rehab Loan Funding
$50,300
Total Loan Commitment
$211,116
Points
$4,222
Loan Closing Costs
$4,699
Interest Carry
$10,643
Total Financing Cost
$19,565

Closing Costs
Deed/Transfer Tax - County
%
$201
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,407
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,608
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)
$884
Misc.
Total Loan Closing
$4,699

Residual
As Repaired Value (ARV)
$351,800
Sale Costs
%
$21,108
Property Taxes
%
$2,060
Property Insurance
%
$442
Interest Carry - Purchase Loan Funding
$8,443
Interest Carry - Rehab Loan Funding
$2,201
Net Exit Price
$317,546
Cash Investment
$51,734
Loan payoff
$211,116
Estimated Profit
$54,696
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.