249992

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
%
%
%
%

$48,323

Cash Investment

$50,388

Profit

104%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$186,410
Buyer's Premium
Purchase Closing Costs
$2,491
Loan Points
$3,915
Loan Closing Costs
$4,635
Total Acquisition Cost
$197,451
Initial Loan Funding
$149,128
Cash Required to Close
$48,323
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,323

Loan Terms
Initial Loan Funding
$149,128
Rehab Loan Funding
$46,600
Total Loan Commitment
$195,728
Points
$3,915
Loan Closing Costs
$4,635
Interest Carry
$9,868
Total Financing Cost
$18,418

Closing Costs
Deed/Transfer Tax - County
%
$186
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,305
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,491
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)
$820
Misc.
Total Loan Closing
$4,635

Residual
As Repaired Value (ARV)
$326,200
Sale Costs
%
$19,572
Property Taxes
%
$1,911
Property Insurance
%
$410
Interest Carry - Purchase Loan Funding
$7,829
Interest Carry - Rehab Loan Funding
$2,039
Net Exit Price
$294,439
Cash Investment
$48,323
Loan payoff
$195,728
Estimated Profit
$50,388
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.