251618

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
%
%
%
%

$49,619

Cash Investment

$52,315

Profit

105%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$192,790
Buyer's Premium
Purchase Closing Costs
$2,350
Loan Points
$4,049
Loan Closing Costs
$4,663
Total Acquisition Cost
$203,851
Initial Loan Funding
$154,232
Cash Required to Close
$49,619
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,619

Loan Terms
Initial Loan Funding
$154,232
Rehab Loan Funding
$48,200
Total Loan Commitment
$202,432
Points
$4,049
Loan Closing Costs
$4,663
Interest Carry
$10,206
Total Financing Cost
$18,918

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,350
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,350
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)
$848
Misc.
Total Loan Closing
$4,663

Residual
As Repaired Value (ARV)
$337,400
Sale Costs
%
$20,244
Property Taxes
%
$2,159
Property Insurance
%
$424
Interest Carry - Purchase Loan Funding
$8,097
Interest Carry - Rehab Loan Funding
$2,109
Net Exit Price
$304,367
Cash Investment
$49,619
Loan payoff
$202,432
Estimated Profit
$52,315
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.