248801

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
%
%
%
%

$47,484

Cash Investment

$49,579

Profit

104%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$183,600
Buyer's Premium
Purchase Closing Costs
$2,285
Loan Points
$3,856
Loan Closing Costs
$4,623
Total Acquisition Cost
$194,364
Initial Loan Funding
$146,880
Cash Required to Close
$47,484
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,484

Loan Terms
Initial Loan Funding
$146,880
Rehab Loan Funding
$45,900
Total Loan Commitment
$192,780
Points
$3,856
Loan Closing Costs
$4,623
Interest Carry
$9,719
Total Financing Cost
$18,198

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,285
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,285
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)
$808
Misc.
Total Loan Closing
$4,623

Residual
As Repaired Value (ARV)
$321,300
Sale Costs
%
$19,278
Property Taxes
%
$2,056
Property Insurance
%
$404
Interest Carry - Purchase Loan Funding
$7,711
Interest Carry - Rehab Loan Funding
$2,008
Net Exit Price
$289,842
Cash Investment
$47,484
Loan payoff
$192,780
Estimated Profit
$49,579
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.