248761

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
%
%
%
%

$48,266

Cash Investment

$50,625

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$186,970
Buyer's Premium
Purchase Closing Costs
$2,309
Loan Points
$3,926
Loan Closing Costs
$4,638
Total Acquisition Cost
$197,842
Initial Loan Funding
$149,576
Cash Required to Close
$48,266
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,266

Loan Terms
Initial Loan Funding
$149,576
Rehab Loan Funding
$46,700
Total Loan Commitment
$196,276
Points
$3,926
Loan Closing Costs
$4,638
Interest Carry
$9,896
Total Financing Cost
$18,459

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,309
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,309
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)
$823
Misc.
Total Loan Closing
$4,638

Residual
As Repaired Value (ARV)
$327,200
Sale Costs
%
$19,632
Property Taxes
%
$2,094
Property Insurance
%
$411
Interest Carry - Purchase Loan Funding
$7,853
Interest Carry - Rehab Loan Funding
$2,043
Net Exit Price
$295,167
Cash Investment
$48,266
Loan payoff
$196,276
Estimated Profit
$50,625
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.