249115

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
%
%
%
%

$45,101

Cash Investment

$47,588

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$173,350
Buyer's Premium
Purchase Closing Costs
$2,213
Loan Points
$3,640
Loan Closing Costs
$4,578
Total Acquisition Cost
$183,781
Initial Loan Funding
$138,680
Cash Required to Close
$45,101
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,101

Loan Terms
Initial Loan Funding
$138,680
Rehab Loan Funding
$43,300
Total Loan Commitment
$181,980
Points
$3,640
Loan Closing Costs
$4,578
Interest Carry
$9,175
Total Financing Cost
$17,392

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,213
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,213
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)
$763
Misc.
Total Loan Closing
$4,578

Residual
As Repaired Value (ARV)
$303,400
Sale Costs
%
$18,204
Property Taxes
%
$971
Property Insurance
%
$381
Interest Carry - Purchase Loan Funding
$7,281
Interest Carry - Rehab Loan Funding
$1,894
Net Exit Price
$274,669
Cash Investment
$45,101
Loan payoff
$181,980
Estimated Profit
$47,588
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.