251127

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
%
%
%
%

$48,567

Cash Investment

$52,019

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$188,260
Buyer's Premium
Purchase Closing Costs
$2,318
Loan Points
$3,954
Loan Closing Costs
$4,643
Total Acquisition Cost
$199,175
Initial Loan Funding
$150,608
Cash Required to Close
$48,567
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,567

Loan Terms
Initial Loan Funding
$150,608
Rehab Loan Funding
$47,100
Total Loan Commitment
$197,708
Points
$3,954
Loan Closing Costs
$4,643
Interest Carry
$9,968
Total Financing Cost
$18,565

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,318
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,318
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)
$828
Misc.
Total Loan Closing
$4,643

Residual
As Repaired Value (ARV)
$329,500
Sale Costs
%
$19,770
Property Taxes
%
$1,054
Property Insurance
%
$414
Interest Carry - Purchase Loan Funding
$7,907
Interest Carry - Rehab Loan Funding
$2,061
Net Exit Price
$298,294
Cash Investment
$48,567
Loan payoff
$197,708
Estimated Profit
$52,019
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.