252389

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
%
%
%
%

$44,908

Cash Investment

$46,319

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$172,520
Buyer's Premium
Purchase Closing Costs
$2,208
Loan Points
$3,622
Loan Closing Costs
$4,574
Total Acquisition Cost
$182,924
Initial Loan Funding
$138,016
Cash Required to Close
$44,908
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,908

Loan Terms
Initial Loan Funding
$138,016
Rehab Loan Funding
$43,100
Total Loan Commitment
$181,116
Points
$3,622
Loan Closing Costs
$4,574
Interest Carry
$9,131
Total Financing Cost
$17,328

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,208
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,208
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)
$759
Misc.
Total Loan Closing
$4,574

Residual
As Repaired Value (ARV)
$301,900
Sale Costs
%
$18,114
Property Taxes
%
$1,932
Property Insurance
%
$380
Interest Carry - Purchase Loan Funding
$7,246
Interest Carry - Rehab Loan Funding
$1,886
Net Exit Price
$272,343
Cash Investment
$44,908
Loan payoff
$181,116
Estimated Profit
$46,319
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.