250543

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
%
%
%
%

$45,518

Cash Investment

$47,061

Profit

103%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$175,140
Buyer's Premium
Purchase Closing Costs
$2,226
Loan Points
$3,678
Loan Closing Costs
$4,586
Total Acquisition Cost
$185,630
Initial Loan Funding
$140,112
Cash Required to Close
$45,518
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,518

Loan Terms
Initial Loan Funding
$140,112
Rehab Loan Funding
$43,800
Total Loan Commitment
$183,912
Points
$3,678
Loan Closing Costs
$4,586
Interest Carry
$9,272
Total Financing Cost
$17,536

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,226
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,226
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)
$771
Misc.
Total Loan Closing
$4,586

Residual
As Repaired Value (ARV)
$306,500
Sale Costs
%
$18,390
Property Taxes
%
$1,962
Property Insurance
%
$385
Interest Carry - Purchase Loan Funding
$7,356
Interest Carry - Rehab Loan Funding
$1,916
Net Exit Price
$276,491
Cash Investment
$45,518
Loan payoff
$183,912
Estimated Profit
$47,061
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.