249144

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
%
%
%
%

$47,685

Cash Investment

$49,834

Profit

105%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$184,470
Buyer's Premium
Purchase Closing Costs
$2,291
Loan Points
$3,874
Loan Closing Costs
$4,627
Total Acquisition Cost
$195,261
Initial Loan Funding
$147,576
Cash Required to Close
$47,685
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,685

Loan Terms
Initial Loan Funding
$147,576
Rehab Loan Funding
$46,100
Total Loan Commitment
$193,676
Points
$3,874
Loan Closing Costs
$4,627
Interest Carry
$9,765
Total Financing Cost
$18,265

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,291
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,291
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)
$812
Misc.
Total Loan Closing
$4,627

Residual
As Repaired Value (ARV)
$322,800
Sale Costs
%
$19,368
Property Taxes
%
$2,066
Property Insurance
%
$406
Interest Carry - Purchase Loan Funding
$7,748
Interest Carry - Rehab Loan Funding
$2,017
Net Exit Price
$291,195
Cash Investment
$47,685
Loan payoff
$193,676
Estimated Profit
$49,834
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.