249338

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
%
%
%
%

$46,831

Cash Investment

$48,760

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$180,790
Buyer's Premium
Purchase Closing Costs
$2,266
Loan Points
$3,797
Loan Closing Costs
$4,610
Total Acquisition Cost
$191,463
Initial Loan Funding
$144,632
Cash Required to Close
$46,831
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,831

Loan Terms
Initial Loan Funding
$144,632
Rehab Loan Funding
$45,200
Total Loan Commitment
$189,832
Points
$3,797
Loan Closing Costs
$4,610
Interest Carry
$9,571
Total Financing Cost
$17,978

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,266
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,266
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)
$795
Misc.
Total Loan Closing
$4,610

Residual
As Repaired Value (ARV)
$316,400
Sale Costs
%
$18,984
Property Taxes
%
$2,025
Property Insurance
%
$398
Interest Carry - Purchase Loan Funding
$7,593
Interest Carry - Rehab Loan Funding
$1,978
Net Exit Price
$285,423
Cash Investment
$46,831
Loan payoff
$189,832
Estimated Profit
$48,760
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.