253361

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
%
%
%
%

$45,329

Cash Investment

$46,629

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$173,580
Buyer's Premium
Purchase Closing Costs
$2,389
Loan Points
$3,645
Loan Closing Costs
$4,579
Total Acquisition Cost
$184,193
Initial Loan Funding
$138,864
Cash Required to Close
$45,329
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,329

Loan Terms
Initial Loan Funding
$138,864
Rehab Loan Funding
$43,400
Total Loan Commitment
$182,264
Points
$3,645
Loan Closing Costs
$4,579
Interest Carry
$9,189
Total Financing Cost
$17,413

Closing Costs
Deed/Transfer Tax - County
%
$174
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,215
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,389
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)
$764
Misc.
Total Loan Closing
$4,579

Residual
As Repaired Value (ARV)
$303,800
Sale Costs
%
$18,228
Property Taxes
%
$1,779
Property Insurance
%
$382
Interest Carry - Purchase Loan Funding
$7,290
Interest Carry - Rehab Loan Funding
$1,899
Net Exit Price
$274,222
Cash Investment
$45,329
Loan payoff
$182,264
Estimated Profit
$46,629
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.