301751

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
%
%
%
%

$47,670

Cash Investment

$50,498

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$184,400
Buyer's Premium
Purchase Closing Costs
$2,291
Loan Points
$3,872
Loan Closing Costs
$4,626
Total Acquisition Cost
$195,190
Initial Loan Funding
$147,520
Cash Required to Close
$47,670
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,670

Loan Terms
Initial Loan Funding
$147,520
Rehab Loan Funding
$46,100
Total Loan Commitment
$193,620
Points
$3,872
Loan Closing Costs
$4,626
Interest Carry
$9,762
Total Financing Cost
$18,260

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,291
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,291
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)
$811
Misc.
Total Loan Closing
$4,626

Residual
As Repaired Value (ARV)
$322,700
Sale Costs
%
$19,362
Property Taxes
%
$1,383
Property Insurance
%
$406
Interest Carry - Purchase Loan Funding
$7,745
Interest Carry - Rehab Loan Funding
$2,017
Net Exit Price
$291,788
Cash Investment
$47,670
Loan payoff
$193,620
Estimated Profit
$50,498
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.