514886

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
%
%
%
%

$50,134

Cash Investment

$52,937

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$192,270
Buyer's Premium
Purchase Closing Costs
$2,980
Loan Points
$4,038
Loan Closing Costs
$4,661
Total Acquisition Cost
$203,950
Initial Loan Funding
$153,816
Cash Required to Close
$50,134
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,134

Loan Terms
Initial Loan Funding
$153,816
Rehab Loan Funding
$48,100
Total Loan Commitment
$201,916
Points
$4,038
Loan Closing Costs
$4,661
Interest Carry
$10,180
Total Financing Cost
$18,879

Closing Costs
Deed/Transfer Tax - County
%
$634
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,346
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,980
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)
$846
Misc.
Total Loan Closing
$4,661

Residual
As Repaired Value (ARV)
$336,500
Sale Costs
%
$20,190
Property Taxes
%
$721
Property Insurance
%
$423
Interest Carry - Purchase Loan Funding
$8,075
Interest Carry - Rehab Loan Funding
$2,104
Net Exit Price
$304,986
Cash Investment
$50,134
Loan payoff
$201,916
Estimated Profit
$52,937
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.