252201

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
%
%
%
%

$49,200

Cash Investment

$51,563

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$190,170
Buyer's Premium
Purchase Closing Costs
$2,521
Loan Points
$3,993
Loan Closing Costs
$4,652
Total Acquisition Cost
$201,336
Initial Loan Funding
$152,136
Cash Required to Close
$49,200
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,200

Loan Terms
Initial Loan Funding
$152,136
Rehab Loan Funding
$47,500
Total Loan Commitment
$199,636
Points
$3,993
Loan Closing Costs
$4,652
Interest Carry
$10,065
Total Financing Cost
$18,710

Closing Costs
Deed/Transfer Tax - County
%
$190
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,331
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,521
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)
$837
Misc.
Total Loan Closing
$4,652

Residual
As Repaired Value (ARV)
$332,800
Sale Costs
%
$19,968
Property Taxes
%
$1,949
Property Insurance
%
$418
Interest Carry - Purchase Loan Funding
$7,987
Interest Carry - Rehab Loan Funding
$2,078
Net Exit Price
$300,399
Cash Investment
$49,200
Loan payoff
$199,636
Estimated Profit
$51,563
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.