251935

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
%
%
%
%

$50,950

Cash Investment

$54,022

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$198,520
Buyer's Premium
Purchase Closing Costs
$2,390
Loan Points
$4,168
Loan Closing Costs
$4,688
Total Acquisition Cost
$209,766
Initial Loan Funding
$158,816
Cash Required to Close
$50,950
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,950

Loan Terms
Initial Loan Funding
$158,816
Rehab Loan Funding
$49,600
Total Loan Commitment
$208,416
Points
$4,168
Loan Closing Costs
$4,688
Interest Carry
$10,508
Total Financing Cost
$19,365

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,390
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,390
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)
$873
Misc.
Total Loan Closing
$4,688

Residual
As Repaired Value (ARV)
$347,400
Sale Costs
%
$20,844
Property Taxes
%
$2,223
Property Insurance
%
$437
Interest Carry - Purchase Loan Funding
$8,338
Interest Carry - Rehab Loan Funding
$2,170
Net Exit Price
$313,388
Cash Investment
$50,950
Loan payoff
$208,416
Estimated Profit
$54,022
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.