253061

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
%
%
%
%

$47,552

Cash Investment

$49,628

Profit

104%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$183,890
Buyer's Premium
Purchase Closing Costs
$2,287
Loan Points
$3,862
Loan Closing Costs
$4,624
Total Acquisition Cost
$194,664
Initial Loan Funding
$147,112
Cash Required to Close
$47,552
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,552

Loan Terms
Initial Loan Funding
$147,112
Rehab Loan Funding
$46,000
Total Loan Commitment
$193,112
Points
$3,862
Loan Closing Costs
$4,624
Interest Carry
$9,736
Total Financing Cost
$18,222

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,287
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,287
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)
$809
Misc.
Total Loan Closing
$4,624

Residual
As Repaired Value (ARV)
$321,800
Sale Costs
%
$19,308
Property Taxes
%
$2,060
Property Insurance
%
$405
Interest Carry - Purchase Loan Funding
$7,723
Interest Carry - Rehab Loan Funding
$2,013
Net Exit Price
$290,292
Cash Investment
$47,552
Loan payoff
$193,112
Estimated Profit
$49,628
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.