252909

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
%
%
%
%

$45,726

Cash Investment

$48,364

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$176,040
Buyer's Premium
Purchase Closing Costs
$2,232
Loan Points
$3,697
Loan Closing Costs
$4,590
Total Acquisition Cost
$186,558
Initial Loan Funding
$140,832
Cash Required to Close
$45,726
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,726

Loan Terms
Initial Loan Funding
$140,832
Rehab Loan Funding
$44,000
Total Loan Commitment
$184,832
Points
$3,697
Loan Closing Costs
$4,590
Interest Carry
$9,319
Total Financing Cost
$17,605

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,232
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,232
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)
$775
Misc.
Total Loan Closing
$4,590

Residual
As Repaired Value (ARV)
$308,100
Sale Costs
%
$18,486
Property Taxes
%
$986
Property Insurance
%
$387
Interest Carry - Purchase Loan Funding
$7,394
Interest Carry - Rehab Loan Funding
$1,925
Net Exit Price
$278,922
Cash Investment
$45,726
Loan payoff
$184,832
Estimated Profit
$48,364
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.