252508

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
%
%
%
%

$51,692

Cash Investment

$54,980

Profit

106%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$201,710
Buyer's Premium
Purchase Closing Costs
$2,412
Loan Points
$4,235
Loan Closing Costs
$4,703
Total Acquisition Cost
$213,060
Initial Loan Funding
$161,368
Cash Required to Close
$51,692
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,692

Loan Terms
Initial Loan Funding
$161,368
Rehab Loan Funding
$50,400
Total Loan Commitment
$211,768
Points
$4,235
Loan Closing Costs
$4,703
Interest Carry
$10,677
Total Financing Cost
$19,615

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,412
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,412
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)
$888
Misc.
Total Loan Closing
$4,703

Residual
As Repaired Value (ARV)
$353,000
Sale Costs
%
$21,180
Property Taxes
%
$2,259
Property Insurance
%
$444
Interest Carry - Purchase Loan Funding
$8,472
Interest Carry - Rehab Loan Funding
$2,205
Net Exit Price
$318,440
Cash Investment
$51,692
Loan payoff
$211,768
Estimated Profit
$54,980
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.