251204

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
%
%
%
%

$46,538

Cash Investment

$48,097

Profit

103%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$178,760
Buyer's Premium
Purchase Closing Costs
$2,430
Loan Points
$3,754
Loan Closing Costs
$4,602
Total Acquisition Cost
$189,546
Initial Loan Funding
$143,008
Cash Required to Close
$46,538
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,538

Loan Terms
Initial Loan Funding
$143,008
Rehab Loan Funding
$44,700
Total Loan Commitment
$187,708
Points
$3,754
Loan Closing Costs
$4,602
Interest Carry
$9,464
Total Financing Cost
$17,819

Closing Costs
Deed/Transfer Tax - County
%
$179
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,251
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,430
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)
$787
Misc.
Total Loan Closing
$4,602

Residual
As Repaired Value (ARV)
$312,800
Sale Costs
%
$18,768
Property Taxes
%
$1,832
Property Insurance
%
$393
Interest Carry - Purchase Loan Funding
$7,508
Interest Carry - Rehab Loan Funding
$1,956
Net Exit Price
$282,343
Cash Investment
$46,538
Loan payoff
$187,708
Estimated Profit
$48,097
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.