301798

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
%
%
%
%

$47,749

Cash Investment

$50,589

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$184,740
Buyer's Premium
Purchase Closing Costs
$2,293
Loan Points
$3,880
Loan Closing Costs
$4,628
Total Acquisition Cost
$195,541
Initial Loan Funding
$147,792
Cash Required to Close
$47,749
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,749

Loan Terms
Initial Loan Funding
$147,792
Rehab Loan Funding
$46,200
Total Loan Commitment
$193,992
Points
$3,880
Loan Closing Costs
$4,628
Interest Carry
$9,780
Total Financing Cost
$18,288

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,293
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,293
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)
$813
Misc.
Total Loan Closing
$4,628

Residual
As Repaired Value (ARV)
$323,300
Sale Costs
%
$19,398
Property Taxes
%
$1,386
Property Insurance
%
$406
Interest Carry - Purchase Loan Funding
$7,759
Interest Carry - Rehab Loan Funding
$2,021
Net Exit Price
$292,330
Cash Investment
$47,749
Loan payoff
$193,992
Estimated Profit
$50,589
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.