248537

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
%
%
%
%

$48,062

Cash Investment

$51,422

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$186,090
Buyer's Premium
Purchase Closing Costs
$2,303
Loan Points
$3,907
Loan Closing Costs
$4,634
Total Acquisition Cost
$196,934
Initial Loan Funding
$148,872
Cash Required to Close
$48,062
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,062

Loan Terms
Initial Loan Funding
$148,872
Rehab Loan Funding
$46,500
Total Loan Commitment
$195,372
Points
$3,907
Loan Closing Costs
$4,634
Interest Carry
$9,850
Total Financing Cost
$18,391

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,303
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,303
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)
$819
Misc.
Total Loan Closing
$4,634

Residual
As Repaired Value (ARV)
$325,700
Sale Costs
%
$19,542
Property Taxes
%
$1,042
Property Insurance
%
$409
Interest Carry - Purchase Loan Funding
$7,816
Interest Carry - Rehab Loan Funding
$2,034
Net Exit Price
$294,856
Cash Investment
$48,062
Loan payoff
$195,372
Estimated Profit
$51,422
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.