252170

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
%
%
%
%

$48,116

Cash Investment

$50,401

Profit

105%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$186,320
Buyer's Premium
Purchase Closing Costs
$2,304
Loan Points
$3,913
Loan Closing Costs
$4,635
Total Acquisition Cost
$197,172
Initial Loan Funding
$149,056
Cash Required to Close
$48,116
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,116

Loan Terms
Initial Loan Funding
$149,056
Rehab Loan Funding
$46,600
Total Loan Commitment
$195,656
Points
$3,913
Loan Closing Costs
$4,635
Interest Carry
$9,864
Total Financing Cost
$18,412

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,304
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,304
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)
$820
Misc.
Total Loan Closing
$4,635

Residual
As Repaired Value (ARV)
$326,100
Sale Costs
%
$19,566
Property Taxes
%
$2,087
Property Insurance
%
$410
Interest Carry - Purchase Loan Funding
$7,825
Interest Carry - Rehab Loan Funding
$2,039
Net Exit Price
$294,173
Cash Investment
$48,116
Loan payoff
$195,656
Estimated Profit
$50,401
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.