252752

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
%
%
%
%

$47,682

Cash Investment

$49,408

Profit

104%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$181,560
Buyer's Premium
Purchase Closing Costs
$2,943
Loan Points
$3,813
Loan Closing Costs
$4,614
Total Acquisition Cost
$192,930
Initial Loan Funding
$145,248
Cash Required to Close
$47,682
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,682

Loan Terms
Initial Loan Funding
$145,248
Rehab Loan Funding
$45,400
Total Loan Commitment
$190,648
Points
$3,813
Loan Closing Costs
$4,614
Interest Carry
$9,612
Total Financing Cost
$18,039

Closing Costs
Deed/Transfer Tax - County
%
$672
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,271
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,943
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)
$799
Misc.
Total Loan Closing
$4,614

Residual
As Repaired Value (ARV)
$317,700
Sale Costs
%
$19,062
Property Taxes
%
$890
Property Insurance
%
$399
Interest Carry - Purchase Loan Funding
$7,626
Interest Carry - Rehab Loan Funding
$1,986
Net Exit Price
$287,737
Cash Investment
$47,682
Loan payoff
$190,648
Estimated Profit
$49,408
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.