301819

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
%
%
%
%

$46,379

Cash Investment

$48,858

Profit

105%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$178,850
Buyer's Premium
Purchase Closing Costs
$2,252
Loan Points
$3,756
Loan Closing Costs
$4,602
Total Acquisition Cost
$189,459
Initial Loan Funding
$143,080
Cash Required to Close
$46,379
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,379

Loan Terms
Initial Loan Funding
$143,080
Rehab Loan Funding
$44,700
Total Loan Commitment
$187,780
Points
$3,756
Loan Closing Costs
$4,602
Interest Carry
$9,467
Total Financing Cost
$17,825

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,252
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,252
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)
$787
Misc.
Total Loan Closing
$4,602

Residual
As Repaired Value (ARV)
$313,000
Sale Costs
%
$18,780
Property Taxes
%
$1,341
Property Insurance
%
$393
Interest Carry - Purchase Loan Funding
$7,512
Interest Carry - Rehab Loan Funding
$1,956
Net Exit Price
$283,018
Cash Investment
$46,379
Loan payoff
$187,780
Estimated Profit
$48,858
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.