301872

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
%
%
%
%

$50,179

Cash Investment

$53,738

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$195,200
Buyer's Premium
Purchase Closing Costs
$2,366
Loan Points
$4,099
Loan Closing Costs
$4,674
Total Acquisition Cost
$206,339
Initial Loan Funding
$156,160
Cash Required to Close
$50,179
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,179

Loan Terms
Initial Loan Funding
$156,160
Rehab Loan Funding
$48,800
Total Loan Commitment
$204,960
Points
$4,099
Loan Closing Costs
$4,674
Interest Carry
$10,333
Total Financing Cost
$19,106

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,366
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,366
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)
$859
Misc.
Total Loan Closing
$4,674

Residual
As Repaired Value (ARV)
$341,600
Sale Costs
%
$20,496
Property Taxes
%
$1,464
Property Insurance
%
$429
Interest Carry - Purchase Loan Funding
$8,198
Interest Carry - Rehab Loan Funding
$2,135
Net Exit Price
$308,877
Cash Investment
$50,179
Loan payoff
$204,960
Estimated Profit
$53,738
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.