301818

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
%
%
%
%

$50,565

Cash Investment

$54,247

Profit

107%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$196,860
Buyer's Premium
Purchase Closing Costs
$2,378
Loan Points
$4,134
Loan Closing Costs
$4,681
Total Acquisition Cost
$208,053
Initial Loan Funding
$157,488
Cash Required to Close
$50,565
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,565

Loan Terms
Initial Loan Funding
$157,488
Rehab Loan Funding
$49,200
Total Loan Commitment
$206,688
Points
$4,134
Loan Closing Costs
$4,681
Interest Carry
$10,421
Total Financing Cost
$19,236

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,378
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,378
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)
$866
Misc.
Total Loan Closing
$4,681

Residual
As Repaired Value (ARV)
$344,500
Sale Costs
%
$20,670
Property Taxes
%
$1,476
Property Insurance
%
$433
Interest Carry - Purchase Loan Funding
$8,268
Interest Carry - Rehab Loan Funding
$2,153
Net Exit Price
$311,500
Cash Investment
$50,565
Loan payoff
$206,688
Estimated Profit
$54,247
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.