249016

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
%
%
%
%

$46,547

Cash Investment

$48,332

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$179,570
Buyer's Premium
Purchase Closing Costs
$2,257
Loan Points
$3,771
Loan Closing Costs
$4,605
Total Acquisition Cost
$190,203
Initial Loan Funding
$143,656
Cash Required to Close
$46,547
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,547

Loan Terms
Initial Loan Funding
$143,656
Rehab Loan Funding
$44,900
Total Loan Commitment
$188,556
Points
$3,771
Loan Closing Costs
$4,605
Interest Carry
$9,506
Total Financing Cost
$17,883

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,257
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,257
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)
$790
Misc.
Total Loan Closing
$4,605

Residual
As Repaired Value (ARV)
$314,200
Sale Costs
%
$18,852
Property Taxes
%
$2,011
Property Insurance
%
$395
Interest Carry - Purchase Loan Funding
$7,542
Interest Carry - Rehab Loan Funding
$1,964
Net Exit Price
$283,435
Cash Investment
$46,547
Loan payoff
$188,556
Estimated Profit
$48,332
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.