251347

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
%
%
%
%

$52,152

Cash Investment

$55,595

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$203,690
Buyer's Premium
Purchase Closing Costs
$2,426
Loan Points
$4,277
Loan Closing Costs
$4,711
Total Acquisition Cost
$215,104
Initial Loan Funding
$162,952
Cash Required to Close
$52,152
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,152

Loan Terms
Initial Loan Funding
$162,952
Rehab Loan Funding
$50,900
Total Loan Commitment
$213,852
Points
$4,277
Loan Closing Costs
$4,711
Interest Carry
$10,782
Total Financing Cost
$19,770

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,426
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,426
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)
$896
Misc.
Total Loan Closing
$4,711

Residual
As Repaired Value (ARV)
$356,500
Sale Costs
%
$21,390
Property Taxes
%
$2,281
Property Insurance
%
$448
Interest Carry - Purchase Loan Funding
$8,555
Interest Carry - Rehab Loan Funding
$2,227
Net Exit Price
$321,599
Cash Investment
$52,152
Loan payoff
$213,852
Estimated Profit
$55,595
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.