251522

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
%
%
%
%

$48,443

Cash Investment

$50,811

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$187,730
Buyer's Premium
Purchase Closing Costs
$2,314
Loan Points
$3,942
Loan Closing Costs
$4,641
Total Acquisition Cost
$198,627
Initial Loan Funding
$150,184
Cash Required to Close
$48,443
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,443

Loan Terms
Initial Loan Funding
$150,184
Rehab Loan Funding
$46,900
Total Loan Commitment
$197,084
Points
$3,942
Loan Closing Costs
$4,641
Interest Carry
$9,937
Total Financing Cost
$18,519

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,314
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,314
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)
$826
Misc.
Total Loan Closing
$4,641

Residual
As Repaired Value (ARV)
$328,500
Sale Costs
%
$19,710
Property Taxes
%
$2,103
Property Insurance
%
$413
Interest Carry - Purchase Loan Funding
$7,885
Interest Carry - Rehab Loan Funding
$2,052
Net Exit Price
$296,338
Cash Investment
$48,443
Loan payoff
$197,084
Estimated Profit
$50,811
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.