252687

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
%
%
%
%

$50,519

Cash Investment

$54,554

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$196,660
Buyer's Premium
Purchase Closing Costs
$2,377
Loan Points
$4,131
Loan Closing Costs
$4,680
Total Acquisition Cost
$207,847
Initial Loan Funding
$157,328
Cash Required to Close
$50,519
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,519

Loan Terms
Initial Loan Funding
$157,328
Rehab Loan Funding
$49,200
Total Loan Commitment
$206,528
Points
$4,131
Loan Closing Costs
$4,680
Interest Carry
$10,412
Total Financing Cost
$19,223

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,377
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,377
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)
$865
Misc.
Total Loan Closing
$4,680

Residual
As Repaired Value (ARV)
$344,200
Sale Costs
%
$20,652
Property Taxes
%
$1,101
Property Insurance
%
$433
Interest Carry - Purchase Loan Funding
$8,260
Interest Carry - Rehab Loan Funding
$2,153
Net Exit Price
$311,602
Cash Investment
$50,519
Loan payoff
$206,528
Estimated Profit
$54,554
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.