248943

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
%
%
%
%

$47,069

Cash Investment

$49,029

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$181,810
Buyer's Premium
Purchase Closing Costs
$2,273
Loan Points
$3,819
Loan Closing Costs
$4,615
Total Acquisition Cost
$192,517
Initial Loan Funding
$145,448
Cash Required to Close
$47,069
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,069

Loan Terms
Initial Loan Funding
$145,448
Rehab Loan Funding
$45,500
Total Loan Commitment
$190,948
Points
$3,819
Loan Closing Costs
$4,615
Interest Carry
$9,627
Total Financing Cost
$18,061

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,273
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,273
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)
$800
Misc.
Total Loan Closing
$4,615

Residual
As Repaired Value (ARV)
$318,200
Sale Costs
%
$19,092
Property Taxes
%
$2,036
Property Insurance
%
$400
Interest Carry - Purchase Loan Funding
$7,636
Interest Carry - Rehab Loan Funding
$1,991
Net Exit Price
$287,045
Cash Investment
$47,069
Loan payoff
$190,948
Estimated Profit
$49,029
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.