253078

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
%
%
%
%

$50,882

Cash Investment

$53,876

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$198,220
Buyer's Premium
Purchase Closing Costs
$2,388
Loan Points
$4,164
Loan Closing Costs
$4,687
Total Acquisition Cost
$209,458
Initial Loan Funding
$158,576
Cash Required to Close
$50,882
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,882

Loan Terms
Initial Loan Funding
$158,576
Rehab Loan Funding
$49,600
Total Loan Commitment
$208,176
Points
$4,164
Loan Closing Costs
$4,687
Interest Carry
$10,495
Total Financing Cost
$19,346

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,388
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,388
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)
$346,900
Sale Costs
%
$20,814
Property Taxes
%
$2,220
Property Insurance
%
$436
Interest Carry - Purchase Loan Funding
$8,325
Interest Carry - Rehab Loan Funding
$2,170
Net Exit Price
$312,935
Cash Investment
$50,882
Loan payoff
$208,176
Estimated Profit
$53,876
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.