253619

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
%
%
%
%

$47,540

Cash Investment

$50,375

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$183,050
Buyer's Premium
Purchase Closing Costs
$2,464
Loan Points
$3,845
Loan Closing Costs
$4,620
Total Acquisition Cost
$193,980
Initial Loan Funding
$146,440
Cash Required to Close
$47,540
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,540

Loan Terms
Initial Loan Funding
$146,440
Rehab Loan Funding
$45,800
Total Loan Commitment
$192,240
Points
$3,845
Loan Closing Costs
$4,620
Interest Carry
$9,692
Total Financing Cost
$18,157

Closing Costs
Deed/Transfer Tax - County
%
$183
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,281
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,464
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)
$805
Misc.
Total Loan Closing
$4,620

Residual
As Repaired Value (ARV)
$320,300
Sale Costs
%
$19,218
Property Taxes
%
$833
Property Insurance
%
$403
Interest Carry - Purchase Loan Funding
$7,688
Interest Carry - Rehab Loan Funding
$2,004
Net Exit Price
$290,155
Cash Investment
$47,540
Loan payoff
$192,240
Estimated Profit
$50,375
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.