251273

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
%
%
%
%

$51,483

Cash Investment

$54,664

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$200,810
Buyer's Premium
Purchase Closing Costs
$2,406
Loan Points
$4,217
Loan Closing Costs
$4,699
Total Acquisition Cost
$212,131
Initial Loan Funding
$160,648
Cash Required to Close
$51,483
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,483

Loan Terms
Initial Loan Funding
$160,648
Rehab Loan Funding
$50,200
Total Loan Commitment
$210,848
Points
$4,217
Loan Closing Costs
$4,699
Interest Carry
$10,630
Total Financing Cost
$19,546

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,406
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,406
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)
$351,400
Sale Costs
%
$21,084
Property Taxes
%
$2,249
Property Insurance
%
$442
Interest Carry - Purchase Loan Funding
$8,434
Interest Carry - Rehab Loan Funding
$2,196
Net Exit Price
$316,995
Cash Investment
$51,483
Loan payoff
$210,848
Estimated Profit
$54,664
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.