253571

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
%
%
%
%

$48,205

Cash Investment

$50,201

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$185,900
Buyer's Premium
Purchase Closing Costs
$2,487
Loan Points
$3,904
Loan Closing Costs
$4,633
Total Acquisition Cost
$196,925
Initial Loan Funding
$148,720
Cash Required to Close
$48,205
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,205

Loan Terms
Initial Loan Funding
$148,720
Rehab Loan Funding
$46,500
Total Loan Commitment
$195,220
Points
$3,904
Loan Closing Costs
$4,633
Interest Carry
$9,842
Total Financing Cost
$18,380

Closing Costs
Deed/Transfer Tax - County
%
$186
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,301
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,487
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)
$818
Misc.
Total Loan Closing
$4,633

Residual
As Repaired Value (ARV)
$325,300
Sale Costs
%
$19,518
Property Taxes
%
$1,905
Property Insurance
%
$409
Interest Carry - Purchase Loan Funding
$7,808
Interest Carry - Rehab Loan Funding
$2,034
Net Exit Price
$293,625
Cash Investment
$48,205
Loan payoff
$195,220
Estimated Profit
$50,201
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.