252509

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
%
%
%
%

$48,631

Cash Investment

$52,093

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$188,540
Buyer's Premium
Purchase Closing Costs
$2,320
Loan Points
$3,959
Loan Closing Costs
$4,645
Total Acquisition Cost
$199,463
Initial Loan Funding
$150,832
Cash Required to Close
$48,631
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,631

Loan Terms
Initial Loan Funding
$150,832
Rehab Loan Funding
$47,100
Total Loan Commitment
$197,932
Points
$3,959
Loan Closing Costs
$4,645
Interest Carry
$9,979
Total Financing Cost
$18,583

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,320
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,320
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)
$830
Misc.
Total Loan Closing
$4,645

Residual
As Repaired Value (ARV)
$329,900
Sale Costs
%
$19,794
Property Taxes
%
$1,056
Property Insurance
%
$415
Interest Carry - Purchase Loan Funding
$7,919
Interest Carry - Rehab Loan Funding
$2,061
Net Exit Price
$298,656
Cash Investment
$48,631
Loan payoff
$197,932
Estimated Profit
$52,093
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.