242610

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
%
%
%
%

$44,969

Cash Investment

$47,291

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$172,780
Buyer's Premium
Purchase Closing Costs
$2,209
Loan Points
$3,628
Loan Closing Costs
$4,575
Total Acquisition Cost
$183,193
Initial Loan Funding
$138,224
Cash Required to Close
$44,969
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,969

Loan Terms
Initial Loan Funding
$138,224
Rehab Loan Funding
$43,200
Total Loan Commitment
$181,424
Points
$3,628
Loan Closing Costs
$4,575
Interest Carry
$9,147
Total Financing Cost
$17,350

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,209
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,209
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)
$760
Misc.
Total Loan Closing
$4,575

Residual
As Repaired Value (ARV)
$302,400
Sale Costs
%
$18,144
Property Taxes
%
$1,045
Property Insurance
%
$380
Interest Carry - Purchase Loan Funding
$7,257
Interest Carry - Rehab Loan Funding
$1,890
Net Exit Price
$273,684
Cash Investment
$44,969
Loan payoff
$181,424
Estimated Profit
$47,291
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.