252478

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
%
%
%
%

$47,506

Cash Investment

$49,659

Profit

105%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$183,700
Buyer's Premium
Purchase Closing Costs
$2,286
Loan Points
$3,857
Loan Closing Costs
$4,623
Total Acquisition Cost
$194,466
Initial Loan Funding
$146,960
Cash Required to Close
$47,506
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,506

Loan Terms
Initial Loan Funding
$146,960
Rehab Loan Funding
$45,900
Total Loan Commitment
$192,860
Points
$3,857
Loan Closing Costs
$4,623
Interest Carry
$9,724
Total Financing Cost
$18,204

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,286
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,286
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)
$808
Misc.
Total Loan Closing
$4,623

Residual
As Repaired Value (ARV)
$321,500
Sale Costs
%
$19,290
Property Taxes
%
$2,057
Property Insurance
%
$404
Interest Carry - Purchase Loan Funding
$7,715
Interest Carry - Rehab Loan Funding
$2,008
Net Exit Price
$290,025
Cash Investment
$47,506
Loan payoff
$192,860
Estimated Profit
$49,659
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.