250887

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
%
%
%
%

$51,282

Cash Investment

$53,990

Profit

105%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$196,810
Buyer's Premium
Purchase Closing Costs
$3,106
Loan Points
$4,133
Loan Closing Costs
$4,681
Total Acquisition Cost
$208,730
Initial Loan Funding
$157,448
Cash Required to Close
$51,282
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,282

Loan Terms
Initial Loan Funding
$157,448
Rehab Loan Funding
$49,200
Total Loan Commitment
$206,648
Points
$4,133
Loan Closing Costs
$4,681
Interest Carry
$10,419
Total Financing Cost
$19,232

Closing Costs
Deed/Transfer Tax - County
%
$728
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,378
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,106
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)
$866
Misc.
Total Loan Closing
$4,681

Residual
As Repaired Value (ARV)
$344,400
Sale Costs
%
$20,664
Property Taxes
%
$964
Property Insurance
%
$433
Interest Carry - Purchase Loan Funding
$8,266
Interest Carry - Rehab Loan Funding
$2,153
Net Exit Price
$311,920
Cash Investment
$51,282
Loan payoff
$206,648
Estimated Profit
$53,990
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.