248295

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
%
%
%
%

$48,157

Cash Investment

$50,488

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$186,500
Buyer's Premium
Purchase Closing Costs
$2,306
Loan Points
$3,916
Loan Closing Costs
$4,636
Total Acquisition Cost
$197,357
Initial Loan Funding
$149,200
Cash Required to Close
$48,157
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,157

Loan Terms
Initial Loan Funding
$149,200
Rehab Loan Funding
$46,600
Total Loan Commitment
$195,800
Points
$3,916
Loan Closing Costs
$4,636
Interest Carry
$9,872
Total Financing Cost
$18,423

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,306
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,306
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)
$821
Misc.
Total Loan Closing
$4,636

Residual
As Repaired Value (ARV)
$326,400
Sale Costs
%
$19,584
Property Taxes
%
$2,089
Property Insurance
%
$410
Interest Carry - Purchase Loan Funding
$7,833
Interest Carry - Rehab Loan Funding
$2,039
Net Exit Price
$294,445
Cash Investment
$48,157
Loan payoff
$195,800
Estimated Profit
$50,488
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.