251993

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
%
%
%
%

$45,506

Cash Investment

$47,021

Profit

103%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$175,090
Buyer's Premium
Purchase Closing Costs
$2,226
Loan Points
$3,677
Loan Closing Costs
$4,585
Total Acquisition Cost
$185,578
Initial Loan Funding
$140,072
Cash Required to Close
$45,506
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,506

Loan Terms
Initial Loan Funding
$140,072
Rehab Loan Funding
$43,800
Total Loan Commitment
$183,872
Points
$3,677
Loan Closing Costs
$4,585
Interest Carry
$9,270
Total Financing Cost
$17,533

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,226
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,226
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)
$770
Misc.
Total Loan Closing
$4,585

Residual
As Repaired Value (ARV)
$306,400
Sale Costs
%
$18,384
Property Taxes
%
$1,961
Property Insurance
%
$385
Interest Carry - Purchase Loan Funding
$7,354
Interest Carry - Rehab Loan Funding
$1,916
Net Exit Price
$276,400
Cash Investment
$45,506
Loan payoff
$183,872
Estimated Profit
$47,021
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.