248625

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
%
%
%
%

$47,100

Cash Investment

$49,065

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$181,950
Buyer's Premium
Purchase Closing Costs
$2,274
Loan Points
$3,821
Loan Closing Costs
$4,616
Total Acquisition Cost
$192,660
Initial Loan Funding
$145,560
Cash Required to Close
$47,100
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,100

Loan Terms
Initial Loan Funding
$145,560
Rehab Loan Funding
$45,500
Total Loan Commitment
$191,060
Points
$3,821
Loan Closing Costs
$4,616
Interest Carry
$9,633
Total Financing Cost
$18,069

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,274
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,274
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)
$801
Misc.
Total Loan Closing
$4,616

Residual
As Repaired Value (ARV)
$318,400
Sale Costs
%
$19,104
Property Taxes
%
$2,038
Property Insurance
%
$400
Interest Carry - Purchase Loan Funding
$7,642
Interest Carry - Rehab Loan Funding
$1,991
Net Exit Price
$287,225
Cash Investment
$47,100
Loan payoff
$191,060
Estimated Profit
$49,065
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.