248245

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
%
%
%
%

$44,811

Cash Investment

$46,222

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$172,100
Buyer's Premium
Purchase Closing Costs
$2,205
Loan Points
$3,614
Loan Closing Costs
$4,572
Total Acquisition Cost
$182,491
Initial Loan Funding
$137,680
Cash Required to Close
$44,811
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,811

Loan Terms
Initial Loan Funding
$137,680
Rehab Loan Funding
$43,000
Total Loan Commitment
$180,680
Points
$3,614
Loan Closing Costs
$4,572
Interest Carry
$9,109
Total Financing Cost
$17,295

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,205
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,205
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)
$757
Misc.
Total Loan Closing
$4,572

Residual
As Repaired Value (ARV)
$301,200
Sale Costs
%
$18,072
Property Taxes
%
$1,928
Property Insurance
%
$379
Interest Carry - Purchase Loan Funding
$7,228
Interest Carry - Rehab Loan Funding
$1,881
Net Exit Price
$271,712
Cash Investment
$44,811
Loan payoff
$180,680
Estimated Profit
$46,222
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.