250692

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
%
%
%
%

$47,642

Cash Investment

$49,501

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$183,490
Buyer's Premium
Purchase Closing Costs
$2,468
Loan Points
$3,854
Loan Closing Costs
$4,622
Total Acquisition Cost
$194,434
Initial Loan Funding
$146,792
Cash Required to Close
$47,642
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,642

Loan Terms
Initial Loan Funding
$146,792
Rehab Loan Funding
$45,900
Total Loan Commitment
$192,692
Points
$3,854
Loan Closing Costs
$4,622
Interest Carry
$9,715
Total Financing Cost
$18,191

Closing Costs
Deed/Transfer Tax - County
%
$183
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,284
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,468
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)
$807
Misc.
Total Loan Closing
$4,622

Residual
As Repaired Value (ARV)
$321,100
Sale Costs
%
$19,266
Property Taxes
%
$1,881
Property Insurance
%
$404
Interest Carry - Purchase Loan Funding
$7,707
Interest Carry - Rehab Loan Funding
$2,008
Net Exit Price
$289,835
Cash Investment
$47,642
Loan payoff
$192,692
Estimated Profit
$49,501
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.