461734

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
%
%
%
%

$50,543

Cash Investment

$53,454

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$194,010
Buyer's Premium
Purchase Closing Costs
$2,998
Loan Points
$4,074
Loan Closing Costs
$4,669
Total Acquisition Cost
$205,751
Initial Loan Funding
$155,208
Cash Required to Close
$50,543
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,543

Loan Terms
Initial Loan Funding
$155,208
Rehab Loan Funding
$48,500
Total Loan Commitment
$203,708
Points
$4,074
Loan Closing Costs
$4,669
Interest Carry
$10,270
Total Financing Cost
$19,013

Closing Costs
Deed/Transfer Tax - County
%
$640
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,358
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,998
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)
$854
Misc.
Total Loan Closing
$4,669

Residual
As Repaired Value (ARV)
$339,500
Sale Costs
%
$20,370
Property Taxes
%
$728
Property Insurance
%
$427
Interest Carry - Purchase Loan Funding
$8,148
Interest Carry - Rehab Loan Funding
$2,122
Net Exit Price
$307,705
Cash Investment
$50,543
Loan payoff
$203,708
Estimated Profit
$53,454
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.