248637

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
%
%
%
%

$48,329

Cash Investment

$50,215

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$184,300
Buyer's Premium
Purchase Closing Costs
$2,972
Loan Points
$3,871
Loan Closing Costs
$4,626
Total Acquisition Cost
$195,769
Initial Loan Funding
$147,440
Cash Required to Close
$48,329
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,329

Loan Terms
Initial Loan Funding
$147,440
Rehab Loan Funding
$46,100
Total Loan Commitment
$193,540
Points
$3,871
Loan Closing Costs
$4,626
Interest Carry
$9,757
Total Financing Cost
$18,254

Closing Costs
Deed/Transfer Tax - County
%
$682
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,290
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,972
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)
$811
Misc.
Total Loan Closing
$4,626

Residual
As Repaired Value (ARV)
$322,500
Sale Costs
%
$19,350
Property Taxes
%
$903
Property Insurance
%
$405
Interest Carry - Purchase Loan Funding
$7,741
Interest Carry - Rehab Loan Funding
$2,017
Net Exit Price
$292,084
Cash Investment
$48,329
Loan payoff
$193,540
Estimated Profit
$50,215
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.