249538

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
%
%
%
%

$48,003

Cash Investment

$51,233

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$185,830
Buyer's Premium
Purchase Closing Costs
$2,301
Loan Points
$3,903
Loan Closing Costs
$4,633
Total Acquisition Cost
$196,667
Initial Loan Funding
$148,664
Cash Required to Close
$48,003
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,003

Loan Terms
Initial Loan Funding
$148,664
Rehab Loan Funding
$46,500
Total Loan Commitment
$195,164
Points
$3,903
Loan Closing Costs
$4,633
Interest Carry
$9,839
Total Financing Cost
$18,375

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,301
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,301
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)
$818
Misc.
Total Loan Closing
$4,633

Residual
As Repaired Value (ARV)
$325,200
Sale Costs
%
$19,512
Property Taxes
%
$1,041
Property Insurance
%
$409
Interest Carry - Purchase Loan Funding
$7,805
Interest Carry - Rehab Loan Funding
$2,034
Net Exit Price
$294,399
Cash Investment
$48,003
Loan payoff
$195,164
Estimated Profit
$51,233
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.