249031

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
%
%
%
%

$47,561

Cash Investment

$49,679

Profit

105%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$183,930
Buyer's Premium
Purchase Closing Costs
$2,288
Loan Points
$3,863
Loan Closing Costs
$4,624
Total Acquisition Cost
$194,705
Initial Loan Funding
$147,144
Cash Required to Close
$47,561
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,561

Loan Terms
Initial Loan Funding
$147,144
Rehab Loan Funding
$46,000
Total Loan Commitment
$193,144
Points
$3,863
Loan Closing Costs
$4,624
Interest Carry
$9,738
Total Financing Cost
$18,225

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,288
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,288
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)
$809
Misc.
Total Loan Closing
$4,624

Residual
As Repaired Value (ARV)
$321,900
Sale Costs
%
$19,314
Property Taxes
%
$2,060
Property Insurance
%
$405
Interest Carry - Purchase Loan Funding
$7,725
Interest Carry - Rehab Loan Funding
$2,013
Net Exit Price
$290,384
Cash Investment
$47,561
Loan payoff
$193,144
Estimated Profit
$49,679
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.