301852

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
%
%
%
%

$49,211

Cash Investment

$52,439

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$191,030
Buyer's Premium
Purchase Closing Costs
$2,337
Loan Points
$4,012
Loan Closing Costs
$4,656
Total Acquisition Cost
$202,035
Initial Loan Funding
$152,824
Cash Required to Close
$49,211
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,211

Loan Terms
Initial Loan Funding
$152,824
Rehab Loan Funding
$47,800
Total Loan Commitment
$200,624
Points
$4,012
Loan Closing Costs
$4,656
Interest Carry
$10,115
Total Financing Cost
$18,783

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,337
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,337
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)
$841
Misc.
Total Loan Closing
$4,656

Residual
As Repaired Value (ARV)
$334,300
Sale Costs
%
$20,058
Property Taxes
%
$1,433
Property Insurance
%
$420
Interest Carry - Purchase Loan Funding
$8,023
Interest Carry - Rehab Loan Funding
$2,091
Net Exit Price
$302,274
Cash Investment
$49,211
Loan payoff
$200,624
Estimated Profit
$52,439
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.