251483

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
%
%
%
%

$45,749

Cash Investment

$47,036

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$173,380
Buyer's Premium
Purchase Closing Costs
$2,855
Loan Points
$3,640
Loan Closing Costs
$4,578
Total Acquisition Cost
$184,453
Initial Loan Funding
$138,704
Cash Required to Close
$45,749
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,749

Loan Terms
Initial Loan Funding
$138,704
Rehab Loan Funding
$43,300
Total Loan Commitment
$182,004
Points
$3,640
Loan Closing Costs
$4,578
Interest Carry
$9,176
Total Financing Cost
$17,394

Closing Costs
Deed/Transfer Tax - County
%
$642
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,214
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,855
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)
$763
Misc.
Total Loan Closing
$4,578

Residual
As Repaired Value (ARV)
$303,400
Sale Costs
%
$18,204
Property Taxes
%
$850
Property Insurance
%
$381
Interest Carry - Purchase Loan Funding
$7,282
Interest Carry - Rehab Loan Funding
$1,894
Net Exit Price
$274,789
Cash Investment
$45,749
Loan payoff
$182,004
Estimated Profit
$47,036
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.