253279

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
%
%
%
%

$48,448

Cash Investment

$50,637

Profit

105%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$186,950
Buyer's Premium
Purchase Closing Costs
$2,496
Loan Points
$3,925
Loan Closing Costs
$4,638
Total Acquisition Cost
$198,008
Initial Loan Funding
$149,560
Cash Required to Close
$48,448
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,448

Loan Terms
Initial Loan Funding
$149,560
Rehab Loan Funding
$46,700
Total Loan Commitment
$196,260
Points
$3,925
Loan Closing Costs
$4,638
Interest Carry
$9,895
Total Financing Cost
$18,458

Closing Costs
Deed/Transfer Tax - County
%
$187
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,309
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,496
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)
$823
Misc.
Total Loan Closing
$4,638

Residual
As Repaired Value (ARV)
$327,200
Sale Costs
%
$19,632
Property Taxes
%
$1,916
Property Insurance
%
$411
Interest Carry - Purchase Loan Funding
$7,852
Interest Carry - Rehab Loan Funding
$2,043
Net Exit Price
$295,345
Cash Investment
$48,448
Loan payoff
$196,260
Estimated Profit
$50,637
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.