253034

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
%
%
%
%

$46,976

Cash Investment

$48,910

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$181,410
Buyer's Premium
Purchase Closing Costs
$2,270
Loan Points
$3,811
Loan Closing Costs
$4,613
Total Acquisition Cost
$192,104
Initial Loan Funding
$145,128
Cash Required to Close
$46,976
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,976

Loan Terms
Initial Loan Funding
$145,128
Rehab Loan Funding
$45,400
Total Loan Commitment
$190,528
Points
$3,811
Loan Closing Costs
$4,613
Interest Carry
$9,605
Total Financing Cost
$18,029

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,270
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,270
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)
$798
Misc.
Total Loan Closing
$4,613

Residual
As Repaired Value (ARV)
$317,500
Sale Costs
%
$19,050
Property Taxes
%
$2,032
Property Insurance
%
$399
Interest Carry - Purchase Loan Funding
$7,619
Interest Carry - Rehab Loan Funding
$1,986
Net Exit Price
$286,414
Cash Investment
$46,976
Loan payoff
$190,528
Estimated Profit
$48,910
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.