301771

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
%
%
%
%

$48,860

Cash Investment

$52,050

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$189,520
Buyer's Premium
Purchase Closing Costs
$2,327
Loan Points
$3,980
Loan Closing Costs
$4,649
Total Acquisition Cost
$200,476
Initial Loan Funding
$151,616
Cash Required to Close
$48,860
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,860

Loan Terms
Initial Loan Funding
$151,616
Rehab Loan Funding
$47,400
Total Loan Commitment
$199,016
Points
$3,980
Loan Closing Costs
$4,649
Interest Carry
$10,034
Total Financing Cost
$18,663

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,327
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,327
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)
$834
Misc.
Total Loan Closing
$4,649

Residual
As Repaired Value (ARV)
$331,700
Sale Costs
%
$19,902
Property Taxes
%
$1,421
Property Insurance
%
$417
Interest Carry - Purchase Loan Funding
$7,960
Interest Carry - Rehab Loan Funding
$2,074
Net Exit Price
$299,926
Cash Investment
$48,860
Loan payoff
$199,016
Estimated Profit
$52,050
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.