251360

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
%
%
%
%

$45,663

Cash Investment

$47,307

Profit

104%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$175,770
Buyer's Premium
Purchase Closing Costs
$2,230
Loan Points
$3,690
Loan Closing Costs
$4,588
Total Acquisition Cost
$186,279
Initial Loan Funding
$140,616
Cash Required to Close
$45,663
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,663

Loan Terms
Initial Loan Funding
$140,616
Rehab Loan Funding
$43,900
Total Loan Commitment
$184,516
Points
$3,690
Loan Closing Costs
$4,588
Interest Carry
$9,303
Total Financing Cost
$17,582

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,230
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,230
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)
$773
Misc.
Total Loan Closing
$4,588

Residual
As Repaired Value (ARV)
$307,600
Sale Costs
%
$18,456
Property Taxes
%
$1,969
Property Insurance
%
$387
Interest Carry - Purchase Loan Funding
$7,382
Interest Carry - Rehab Loan Funding
$1,921
Net Exit Price
$277,486
Cash Investment
$45,663
Loan payoff
$184,516
Estimated Profit
$47,307
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.