302496

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
%
%
%
%

$52,207

Cash Investment

$53,181

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$197,960
Buyer's Premium
Purchase Closing Costs
$2,386
Loan Points
$4,157
Loan Closing Costs
$6,072
Total Acquisition Cost
$210,575
Initial Loan Funding
$158,368
Cash Required to Close
$52,207
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,207

Loan Terms
Initial Loan Funding
$158,368
Rehab Loan Funding
$49,500
Total Loan Commitment
$207,868
Points
$4,157
Loan Closing Costs
$6,072
Interest Carry
$10,480
Total Financing Cost
$20,709

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,386
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,386
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)
$2,257
Misc.
Total Loan Closing
$6,072

Residual
As Repaired Value (ARV)
$346,400
Sale Costs
%
$20,784
Property Taxes
%
$752
Property Insurance
%
$1,128
Interest Carry - Purchase Loan Funding
$8,314
Interest Carry - Rehab Loan Funding
$2,166
Net Exit Price
$313,255
Cash Investment
$52,207
Loan payoff
$207,868
Estimated Profit
$53,181
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.