544419

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
%
%
%
%

$50,767

Cash Investment

$53,774

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$197,730
Buyer's Premium
Purchase Closing Costs
$2,384
Loan Points
$4,152
Loan Closing Costs
$4,685
Total Acquisition Cost
$208,951
Initial Loan Funding
$158,184
Cash Required to Close
$50,767
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$50,767

Loan Terms
Initial Loan Funding
$158,184
Rehab Loan Funding
$49,400
Total Loan Commitment
$207,584
Points
$4,152
Loan Closing Costs
$4,685
Interest Carry
$10,466
Total Financing Cost
$19,303

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,384
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,384
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)
$870
Misc.
Total Loan Closing
$4,685

Residual
As Repaired Value (ARV)
$346,000
Sale Costs
%
$20,760
Property Taxes
%
$2,215
Property Insurance
%
$435
Interest Carry - Purchase Loan Funding
$8,305
Interest Carry - Rehab Loan Funding
$2,161
Net Exit Price
$312,125
Cash Investment
$50,767
Loan payoff
$207,584
Estimated Profit
$53,774
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.