243397

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
%
%
%
%

$45,355

Cash Investment

$47,802

Profit

105%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$174,440
Buyer's Premium
Purchase Closing Costs
$2,221
Loan Points
$3,663
Loan Closing Costs
$4,583
Total Acquisition Cost
$184,907
Initial Loan Funding
$139,552
Cash Required to Close
$45,355
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,355

Loan Terms
Initial Loan Funding
$139,552
Rehab Loan Funding
$43,600
Total Loan Commitment
$183,152
Points
$3,663
Loan Closing Costs
$4,583
Interest Carry
$9,234
Total Financing Cost
$17,480

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,221
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,221
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)
$768
Misc.
Total Loan Closing
$4,583

Residual
As Repaired Value (ARV)
$305,300
Sale Costs
%
$18,318
Property Taxes
%
$1,055
Property Insurance
%
$384
Interest Carry - Purchase Loan Funding
$7,326
Interest Carry - Rehab Loan Funding
$1,908
Net Exit Price
$276,309
Cash Investment
$45,355
Loan payoff
$183,152
Estimated Profit
$47,802
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.