248657

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
%
%
%
%

$46,982

Cash Investment

$48,878

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$181,440
Buyer's Premium
Purchase Closing Costs
$2,270
Loan Points
$3,811
Loan Closing Costs
$4,613
Total Acquisition Cost
$192,134
Initial Loan Funding
$145,152
Cash Required to Close
$46,982
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,982

Loan Terms
Initial Loan Funding
$145,152
Rehab Loan Funding
$45,400
Total Loan Commitment
$190,552
Points
$3,811
Loan Closing Costs
$4,613
Interest Carry
$9,607
Total Financing Cost
$18,031

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,270
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,270
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)
$798
Misc.
Total Loan Closing
$4,613

Residual
As Repaired Value (ARV)
$317,500
Sale Costs
%
$19,050
Property Taxes
%
$2,032
Property Insurance
%
$399
Interest Carry - Purchase Loan Funding
$7,620
Interest Carry - Rehab Loan Funding
$1,986
Net Exit Price
$286,412
Cash Investment
$46,982
Loan payoff
$190,552
Estimated Profit
$48,878
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.