301839

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
%
%
%
%

$50,000

Cash Investment

$53,559

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$194,430
Buyer's Premium
Purchase Closing Costs
$2,361
Loan Points
$4,083
Loan Closing Costs
$4,670
Total Acquisition Cost
$205,544
Initial Loan Funding
$155,544
Cash Required to Close
$50,000
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,000

Loan Terms
Initial Loan Funding
$155,544
Rehab Loan Funding
$48,600
Total Loan Commitment
$204,144
Points
$4,083
Loan Closing Costs
$4,670
Interest Carry
$10,292
Total Financing Cost
$19,046

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,361
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,361
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)
$855
Misc.
Total Loan Closing
$4,670

Residual
As Repaired Value (ARV)
$340,300
Sale Costs
%
$20,418
Property Taxes
%
$1,458
Property Insurance
%
$428
Interest Carry - Purchase Loan Funding
$8,166
Interest Carry - Rehab Loan Funding
$2,126
Net Exit Price
$307,704
Cash Investment
$50,000
Loan payoff
$204,144
Estimated Profit
$53,559
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.