251850

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
%
%
%
%

$48,617

Cash Investment

$51,008

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$188,480
Buyer's Premium
Purchase Closing Costs
$2,319
Loan Points
$3,958
Loan Closing Costs
$4,644
Total Acquisition Cost
$199,401
Initial Loan Funding
$150,784
Cash Required to Close
$48,617
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,617

Loan Terms
Initial Loan Funding
$150,784
Rehab Loan Funding
$47,100
Total Loan Commitment
$197,884
Points
$3,958
Loan Closing Costs
$4,644
Interest Carry
$9,977
Total Financing Cost
$18,579

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,319
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,319
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)
$829
Misc.
Total Loan Closing
$4,644

Residual
As Repaired Value (ARV)
$329,800
Sale Costs
%
$19,788
Property Taxes
%
$2,111
Property Insurance
%
$415
Interest Carry - Purchase Loan Funding
$7,916
Interest Carry - Rehab Loan Funding
$2,061
Net Exit Price
$297,510
Cash Investment
$48,617
Loan payoff
$197,884
Estimated Profit
$51,008
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.