252645

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
%
%
%
%

$51,595

Cash Investment

$54,397

Profit

105%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$198,140
Buyer's Premium
Purchase Closing Costs
$3,120
Loan Points
$4,160
Loan Closing Costs
$4,687
Total Acquisition Cost
$210,107
Initial Loan Funding
$158,512
Cash Required to Close
$51,595
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,595

Loan Terms
Initial Loan Funding
$158,512
Rehab Loan Funding
$49,500
Total Loan Commitment
$208,012
Points
$4,160
Loan Closing Costs
$4,687
Interest Carry
$10,488
Total Financing Cost
$19,335

Closing Costs
Deed/Transfer Tax - County
%
$733
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,387
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,120
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)
$872
Misc.
Total Loan Closing
$4,687

Residual
As Repaired Value (ARV)
$346,700
Sale Costs
%
$20,802
Property Taxes
%
$971
Property Insurance
%
$436
Interest Carry - Purchase Loan Funding
$8,322
Interest Carry - Rehab Loan Funding
$2,166
Net Exit Price
$314,004
Cash Investment
$51,595
Loan payoff
$208,012
Estimated Profit
$54,397
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.