250333

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
%
%
%
%

$47,827

Cash Investment

$49,749

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$184,280
Buyer's Premium
Purchase Closing Costs
$2,474
Loan Points
$3,870
Loan Closing Costs
$4,626
Total Acquisition Cost
$195,251
Initial Loan Funding
$147,424
Cash Required to Close
$47,827
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,827

Loan Terms
Initial Loan Funding
$147,424
Rehab Loan Funding
$46,100
Total Loan Commitment
$193,524
Points
$3,870
Loan Closing Costs
$4,626
Interest Carry
$9,757
Total Financing Cost
$18,253

Closing Costs
Deed/Transfer Tax - County
%
$184
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,290
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,474
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)
$811
Misc.
Total Loan Closing
$4,626

Residual
As Repaired Value (ARV)
$322,500
Sale Costs
%
$19,350
Property Taxes
%
$1,889
Property Insurance
%
$405
Interest Carry - Purchase Loan Funding
$7,740
Interest Carry - Rehab Loan Funding
$2,017
Net Exit Price
$291,099
Cash Investment
$47,827
Loan payoff
$193,524
Estimated Profit
$49,749
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.