249411

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
%
%
%
%

$44,983

Cash Investment

$46,430

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$172,840
Buyer's Premium
Purchase Closing Costs
$2,210
Loan Points
$3,629
Loan Closing Costs
$4,575
Total Acquisition Cost
$183,255
Initial Loan Funding
$138,272
Cash Required to Close
$44,983
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,983

Loan Terms
Initial Loan Funding
$138,272
Rehab Loan Funding
$43,200
Total Loan Commitment
$181,472
Points
$3,629
Loan Closing Costs
$4,575
Interest Carry
$9,149
Total Financing Cost
$17,354

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,210
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,210
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)
$760
Misc.
Total Loan Closing
$4,575

Residual
As Repaired Value (ARV)
$302,500
Sale Costs
%
$18,150
Property Taxes
%
$1,936
Property Insurance
%
$380
Interest Carry - Purchase Loan Funding
$7,259
Interest Carry - Rehab Loan Funding
$1,890
Net Exit Price
$272,885
Cash Investment
$44,983
Loan payoff
$181,472
Estimated Profit
$46,430
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.