249591

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
%
%
%
%

$47,520

Cash Investment

$49,688

Profit

105%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$183,760
Buyer's Premium
Purchase Closing Costs
$2,286
Loan Points
$3,858
Loan Closing Costs
$4,624
Total Acquisition Cost
$194,528
Initial Loan Funding
$147,008
Cash Required to Close
$47,520
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,520

Loan Terms
Initial Loan Funding
$147,008
Rehab Loan Funding
$45,900
Total Loan Commitment
$192,908
Points
$3,858
Loan Closing Costs
$4,624
Interest Carry
$9,726
Total Financing Cost
$18,208

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,286
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,286
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)
$809
Misc.
Total Loan Closing
$4,624

Residual
As Repaired Value (ARV)
$321,600
Sale Costs
%
$19,296
Property Taxes
%
$2,058
Property Insurance
%
$404
Interest Carry - Purchase Loan Funding
$7,718
Interest Carry - Rehab Loan Funding
$2,008
Net Exit Price
$290,116
Cash Investment
$47,520
Loan payoff
$192,908
Estimated Profit
$49,688
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.