253522

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
%
%
%
%

$45,069

Cash Investment

$47,253

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$172,470
Buyer's Premium
Purchase Closing Costs
$2,380
Loan Points
$3,622
Loan Closing Costs
$4,574
Total Acquisition Cost
$183,045
Initial Loan Funding
$137,976
Cash Required to Close
$45,069
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,069

Loan Terms
Initial Loan Funding
$137,976
Rehab Loan Funding
$43,100
Total Loan Commitment
$181,076
Points
$3,622
Loan Closing Costs
$4,574
Interest Carry
$9,129
Total Financing Cost
$17,325

Closing Costs
Deed/Transfer Tax - County
%
$172
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,207
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,380
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)
$759
Misc.
Total Loan Closing
$4,574

Residual
As Repaired Value (ARV)
$301,800
Sale Costs
%
$18,108
Property Taxes
%
$785
Property Insurance
%
$379
Interest Carry - Purchase Loan Funding
$7,244
Interest Carry - Rehab Loan Funding
$1,886
Net Exit Price
$273,398
Cash Investment
$45,069
Loan payoff
$181,076
Estimated Profit
$47,253
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.