301842

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
%
%
%
%

$50,774

Cash Investment

$54,567

Profit

108%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$197,760
Buyer's Premium
Purchase Closing Costs
$2,384
Loan Points
$4,152
Loan Closing Costs
$4,685
Total Acquisition Cost
$208,982
Initial Loan Funding
$158,208
Cash Required to Close
$50,774
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,774

Loan Terms
Initial Loan Funding
$158,208
Rehab Loan Funding
$49,400
Total Loan Commitment
$207,608
Points
$4,152
Loan Closing Costs
$4,685
Interest Carry
$10,467
Total Financing Cost
$19,304

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,384
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,384
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)
$870
Misc.
Total Loan Closing
$4,685

Residual
As Repaired Value (ARV)
$346,100
Sale Costs
%
$20,766
Property Taxes
%
$1,483
Property Insurance
%
$435
Interest Carry - Purchase Loan Funding
$8,306
Interest Carry - Rehab Loan Funding
$2,161
Net Exit Price
$312,949
Cash Investment
$50,774
Loan payoff
$207,608
Estimated Profit
$54,567
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.