249020

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
%
%
%
%

$46,305

Cash Investment

$48,085

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$178,530
Buyer's Premium
Purchase Closing Costs
$2,250
Loan Points
$3,748
Loan Closing Costs
$4,601
Total Acquisition Cost
$189,129
Initial Loan Funding
$142,824
Cash Required to Close
$46,305
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,305

Loan Terms
Initial Loan Funding
$142,824
Rehab Loan Funding
$44,600
Total Loan Commitment
$187,424
Points
$3,748
Loan Closing Costs
$4,601
Interest Carry
$9,450
Total Financing Cost
$17,799

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,250
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,250
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)
$786
Misc.
Total Loan Closing
$4,601

Residual
As Repaired Value (ARV)
$312,400
Sale Costs
%
$18,744
Property Taxes
%
$2,000
Property Insurance
%
$393
Interest Carry - Purchase Loan Funding
$7,498
Interest Carry - Rehab Loan Funding
$1,951
Net Exit Price
$281,814
Cash Investment
$46,305
Loan payoff
$187,424
Estimated Profit
$48,085
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.