250961

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
%
%
%
%

$51,934

Cash Investment

$55,227

Profit

106%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$202,750
Buyer's Premium
Purchase Closing Costs
$2,419
Loan Points
$4,258
Loan Closing Costs
$4,707
Total Acquisition Cost
$214,134
Initial Loan Funding
$162,200
Cash Required to Close
$51,934
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,934

Loan Terms
Initial Loan Funding
$162,200
Rehab Loan Funding
$50,700
Total Loan Commitment
$212,900
Points
$4,258
Loan Closing Costs
$4,707
Interest Carry
$10,734
Total Financing Cost
$19,699

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,419
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,419
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)
$892
Misc.
Total Loan Closing
$4,707

Residual
As Repaired Value (ARV)
$354,800
Sale Costs
%
$21,288
Property Taxes
%
$2,271
Property Insurance
%
$446
Interest Carry - Purchase Loan Funding
$8,516
Interest Carry - Rehab Loan Funding
$2,218
Net Exit Price
$320,062
Cash Investment
$51,934
Loan payoff
$212,900
Estimated Profit
$55,227
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.