251801

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
%
%
%
%

$48,905

Cash Investment

$51,414

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$189,720
Buyer's Premium
Purchase Closing Costs
$2,328
Loan Points
$3,984
Loan Closing Costs
$4,650
Total Acquisition Cost
$200,681
Initial Loan Funding
$151,776
Cash Required to Close
$48,905
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,905

Loan Terms
Initial Loan Funding
$151,776
Rehab Loan Funding
$47,400
Total Loan Commitment
$199,176
Points
$3,984
Loan Closing Costs
$4,650
Interest Carry
$10,042
Total Financing Cost
$18,675

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,328
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,328
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)
$835
Misc.
Total Loan Closing
$4,650

Residual
As Repaired Value (ARV)
$332,000
Sale Costs
%
$19,920
Property Taxes
%
$2,125
Property Insurance
%
$417
Interest Carry - Purchase Loan Funding
$7,968
Interest Carry - Rehab Loan Funding
$2,074
Net Exit Price
$299,496
Cash Investment
$48,905
Loan payoff
$199,176
Estimated Profit
$51,414
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.