252951

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
%
%
%
%

$46,574

Cash Investment

$48,042

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$176,870
Buyer's Premium
Purchase Closing Costs
$2,893
Loan Points
$3,714
Loan Closing Costs
$4,593
Total Acquisition Cost
$188,070
Initial Loan Funding
$141,496
Cash Required to Close
$46,574
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,574

Loan Terms
Initial Loan Funding
$141,496
Rehab Loan Funding
$44,200
Total Loan Commitment
$185,696
Points
$3,714
Loan Closing Costs
$4,593
Interest Carry
$9,362
Total Financing Cost
$17,669

Closing Costs
Deed/Transfer Tax - County
%
$654
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,238
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,893
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)
$778
Misc.
Total Loan Closing
$4,593

Residual
As Repaired Value (ARV)
$309,500
Sale Costs
%
$18,570
Property Taxes
%
$867
Property Insurance
%
$389
Interest Carry - Purchase Loan Funding
$7,429
Interest Carry - Rehab Loan Funding
$1,934
Net Exit Price
$280,312
Cash Investment
$46,574
Loan payoff
$185,696
Estimated Profit
$48,042
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.