251144

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
%
%
%
%

$49,923

Cash Investment

$53,827

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$194,100
Buyer's Premium
Purchase Closing Costs
$2,359
Loan Points
$4,076
Loan Closing Costs
$4,669
Total Acquisition Cost
$205,203
Initial Loan Funding
$155,280
Cash Required to Close
$49,923
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,923

Loan Terms
Initial Loan Funding
$155,280
Rehab Loan Funding
$48,500
Total Loan Commitment
$203,780
Points
$4,076
Loan Closing Costs
$4,669
Interest Carry
$10,274
Total Financing Cost
$19,019

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,359
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,359
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)
$854
Misc.
Total Loan Closing
$4,669

Residual
As Repaired Value (ARV)
$339,700
Sale Costs
%
$20,382
Property Taxes
%
$1,087
Property Insurance
%
$427
Interest Carry - Purchase Loan Funding
$8,152
Interest Carry - Rehab Loan Funding
$2,122
Net Exit Price
$307,530
Cash Investment
$49,923
Loan payoff
$203,780
Estimated Profit
$53,827
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.