253482

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
%
%
%
%

$48,769

Cash Investment

$52,057

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$188,320
Buyer's Premium
Purchase Closing Costs
$2,507
Loan Points
$3,955
Loan Closing Costs
$4,644
Total Acquisition Cost
$199,425
Initial Loan Funding
$150,656
Cash Required to Close
$48,769
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,769

Loan Terms
Initial Loan Funding
$150,656
Rehab Loan Funding
$47,100
Total Loan Commitment
$197,756
Points
$3,955
Loan Closing Costs
$4,644
Interest Carry
$9,970
Total Financing Cost
$18,569

Closing Costs
Deed/Transfer Tax - County
%
$188
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,318
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,507
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)
$829
Misc.
Total Loan Closing
$4,644

Residual
As Repaired Value (ARV)
$329,600
Sale Costs
%
$19,776
Property Taxes
%
$857
Property Insurance
%
$414
Interest Carry - Purchase Loan Funding
$7,909
Interest Carry - Rehab Loan Funding
$2,061
Net Exit Price
$298,583
Cash Investment
$48,769
Loan payoff
$197,756
Estimated Profit
$52,057
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.