251917

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
%
%
%
%

$46,962

Cash Investment

$48,977

Profit

104%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$181,360
Buyer's Premium
Purchase Closing Costs
$2,270
Loan Points
$3,808
Loan Closing Costs
$4,613
Total Acquisition Cost
$192,050
Initial Loan Funding
$145,088
Cash Required to Close
$46,962
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,962

Loan Terms
Initial Loan Funding
$145,088
Rehab Loan Funding
$45,300
Total Loan Commitment
$190,388
Points
$3,808
Loan Closing Costs
$4,613
Interest Carry
$9,599
Total Financing Cost
$18,020

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,270
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,270
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)
$798
Misc.
Total Loan Closing
$4,613

Residual
As Repaired Value (ARV)
$317,400
Sale Costs
%
$19,044
Property Taxes
%
$2,031
Property Insurance
%
$399
Interest Carry - Purchase Loan Funding
$7,617
Interest Carry - Rehab Loan Funding
$1,982
Net Exit Price
$286,327
Cash Investment
$46,962
Loan payoff
$190,388
Estimated Profit
$48,977
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.