252318

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
%
%
%
%

$49,907

Cash Investment

$52,721

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$194,030
Buyer's Premium
Purchase Closing Costs
$2,358
Loan Points
$4,074
Loan Closing Costs
$4,669
Total Acquisition Cost
$205,131
Initial Loan Funding
$155,224
Cash Required to Close
$49,907
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,907

Loan Terms
Initial Loan Funding
$155,224
Rehab Loan Funding
$48,500
Total Loan Commitment
$203,724
Points
$4,074
Loan Closing Costs
$4,669
Interest Carry
$10,271
Total Financing Cost
$19,014

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,358
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,358
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)
$854
Misc.
Total Loan Closing
$4,669

Residual
As Repaired Value (ARV)
$339,600
Sale Costs
%
$20,376
Property Taxes
%
$2,173
Property Insurance
%
$427
Interest Carry - Purchase Loan Funding
$8,149
Interest Carry - Rehab Loan Funding
$2,122
Net Exit Price
$306,353
Cash Investment
$49,907
Loan payoff
$203,724
Estimated Profit
$52,721
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.