301785

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
%
%
%
%

$51,164

Cash Investment

$54,925

Profit

107%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$198,160
Buyer's Premium
Purchase Closing Costs
$2,684
Loan Points
$4,161
Loan Closing Costs
$4,687
Total Acquisition Cost
$209,692
Initial Loan Funding
$158,528
Cash Required to Close
$51,164
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,164

Loan Terms
Initial Loan Funding
$158,528
Rehab Loan Funding
$49,500
Total Loan Commitment
$208,028
Points
$4,161
Loan Closing Costs
$4,687
Interest Carry
$10,488
Total Financing Cost
$19,336

Closing Costs
Deed/Transfer Tax - County
%
$297
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,387
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,684
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)
$346,800
Sale Costs
%
$20,808
Property Taxes
%
$951
Property Insurance
%
$436
Interest Carry - Purchase Loan Funding
$8,323
Interest Carry - Rehab Loan Funding
$2,166
Net Exit Price
$314,117
Cash Investment
$51,164
Loan payoff
$208,028
Estimated Profit
$54,925
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.