252409

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
%
%
%
%

$49,291

Cash Investment

$52,989

Profit

108%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$191,380
Buyer's Premium
Purchase Closing Costs
$2,340
Loan Points
$4,018
Loan Closing Costs
$4,657
Total Acquisition Cost
$202,395
Initial Loan Funding
$153,104
Cash Required to Close
$49,291
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,291

Loan Terms
Initial Loan Funding
$153,104
Rehab Loan Funding
$47,800
Total Loan Commitment
$200,904
Points
$4,018
Loan Closing Costs
$4,657
Interest Carry
$10,129
Total Financing Cost
$18,804

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,340
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,340
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)
$842
Misc.
Total Loan Closing
$4,657

Residual
As Repaired Value (ARV)
$334,900
Sale Costs
%
$20,094
Property Taxes
%
$1,072
Property Insurance
%
$421
Interest Carry - Purchase Loan Funding
$8,038
Interest Carry - Rehab Loan Funding
$2,091
Net Exit Price
$303,184
Cash Investment
$49,291
Loan payoff
$200,904
Estimated Profit
$52,989
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.