248529

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
%
%
%
%

$47,420

Cash Investment

$49,508

Profit

104%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$183,330
Buyer's Premium
Purchase Closing Costs
$2,283
Loan Points
$3,849
Loan Closing Costs
$4,622
Total Acquisition Cost
$194,084
Initial Loan Funding
$146,664
Cash Required to Close
$47,420
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,420

Loan Terms
Initial Loan Funding
$146,664
Rehab Loan Funding
$45,800
Total Loan Commitment
$192,464
Points
$3,849
Loan Closing Costs
$4,622
Interest Carry
$9,704
Total Financing Cost
$18,175

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,283
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,283
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)
$807
Misc.
Total Loan Closing
$4,622

Residual
As Repaired Value (ARV)
$320,800
Sale Costs
%
$19,248
Property Taxes
%
$2,053
Property Insurance
%
$403
Interest Carry - Purchase Loan Funding
$7,700
Interest Carry - Rehab Loan Funding
$2,004
Net Exit Price
$289,392
Cash Investment
$47,420
Loan payoff
$192,464
Estimated Profit
$49,508
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.