249644

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
%
%
%
%

$44,543

Cash Investment

$46,864

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$170,950
Buyer's Premium
Purchase Closing Costs
$2,197
Loan Points
$3,589
Loan Closing Costs
$4,567
Total Acquisition Cost
$181,303
Initial Loan Funding
$136,760
Cash Required to Close
$44,543
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,543

Loan Terms
Initial Loan Funding
$136,760
Rehab Loan Funding
$42,700
Total Loan Commitment
$179,460
Points
$3,589
Loan Closing Costs
$4,567
Interest Carry
$9,048
Total Financing Cost
$17,204

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,197
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,197
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)
$752
Misc.
Total Loan Closing
$4,567

Residual
As Repaired Value (ARV)
$299,200
Sale Costs
%
$17,952
Property Taxes
%
$957
Property Insurance
%
$376
Interest Carry - Purchase Loan Funding
$7,180
Interest Carry - Rehab Loan Funding
$1,868
Net Exit Price
$270,867
Cash Investment
$44,543
Loan payoff
$179,460
Estimated Profit
$46,864
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.