253557

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
%
%
%
%

$49,858

Cash Investment

$53,471

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$192,990
Buyer's Premium
Purchase Closing Costs
$2,544
Loan Points
$4,052
Loan Closing Costs
$4,664
Total Acquisition Cost
$204,250
Initial Loan Funding
$154,392
Cash Required to Close
$49,858
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,858

Loan Terms
Initial Loan Funding
$154,392
Rehab Loan Funding
$48,200
Total Loan Commitment
$202,592
Points
$4,052
Loan Closing Costs
$4,664
Interest Carry
$10,214
Total Financing Cost
$18,930

Closing Costs
Deed/Transfer Tax - County
%
$193
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,351
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,544
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)
$849
Misc.
Total Loan Closing
$4,664

Residual
As Repaired Value (ARV)
$337,700
Sale Costs
%
$20,262
Property Taxes
%
$878
Property Insurance
%
$425
Interest Carry - Purchase Loan Funding
$8,106
Interest Carry - Rehab Loan Funding
$2,109
Net Exit Price
$305,921
Cash Investment
$49,858
Loan payoff
$202,592
Estimated Profit
$53,471
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.