302557

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
%
%
%
%

$51,184

Cash Investment

$52,032

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$193,690
Buyer's Premium
Purchase Closing Costs
$2,356
Loan Points
$4,067
Loan Closing Costs
$6,023
Total Acquisition Cost
$206,136
Initial Loan Funding
$154,952
Cash Required to Close
$51,184
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,184

Loan Terms
Initial Loan Funding
$154,952
Rehab Loan Funding
$48,400
Total Loan Commitment
$203,352
Points
$4,067
Loan Closing Costs
$6,023
Interest Carry
$10,252
Total Financing Cost
$20,343

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,356
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,356
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)
$2,208
Misc.
Total Loan Closing
$6,023

Residual
As Repaired Value (ARV)
$339,000
Sale Costs
%
$20,340
Property Taxes
%
$736
Property Insurance
%
$1,104
Interest Carry - Purchase Loan Funding
$8,135
Interest Carry - Rehab Loan Funding
$2,118
Net Exit Price
$306,567
Cash Investment
$51,184
Loan payoff
$203,352
Estimated Profit
$52,032
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.