251587

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
%
%
%
%

$50,368

Cash Investment

$53,242

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$196,010
Buyer's Premium
Purchase Closing Costs
$2,372
Loan Points
$4,116
Loan Closing Costs
$4,677
Total Acquisition Cost
$207,176
Initial Loan Funding
$156,808
Cash Required to Close
$50,368
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,368

Loan Terms
Initial Loan Funding
$156,808
Rehab Loan Funding
$49,000
Total Loan Commitment
$205,808
Points
$4,116
Loan Closing Costs
$4,677
Interest Carry
$10,376
Total Financing Cost
$19,170

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,372
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,372
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)
$862
Misc.
Total Loan Closing
$4,677

Residual
As Repaired Value (ARV)
$343,000
Sale Costs
%
$20,580
Property Taxes
%
$2,195
Property Insurance
%
$431
Interest Carry - Purchase Loan Funding
$8,232
Interest Carry - Rehab Loan Funding
$2,144
Net Exit Price
$309,417
Cash Investment
$50,368
Loan payoff
$205,808
Estimated Profit
$53,242
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.