252452

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
%
%
%
%

$48,939

Cash Investment

$51,438

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$189,860
Buyer's Premium
Purchase Closing Costs
$2,329
Loan Points
$3,988
Loan Closing Costs
$4,650
Total Acquisition Cost
$200,827
Initial Loan Funding
$151,888
Cash Required to Close
$48,939
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,939

Loan Terms
Initial Loan Funding
$151,888
Rehab Loan Funding
$47,500
Total Loan Commitment
$199,388
Points
$3,988
Loan Closing Costs
$4,650
Interest Carry
$10,052
Total Financing Cost
$18,690

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,329
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,329
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)
$835
Misc.
Total Loan Closing
$4,650

Residual
As Repaired Value (ARV)
$332,300
Sale Costs
%
$19,938
Property Taxes
%
$2,126
Property Insurance
%
$418
Interest Carry - Purchase Loan Funding
$7,974
Interest Carry - Rehab Loan Funding
$2,078
Net Exit Price
$299,766
Cash Investment
$48,939
Loan payoff
$199,388
Estimated Profit
$51,438
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.