301861

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
%
%
%
%

$46,162

Cash Investment

$48,487

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$177,910
Buyer's Premium
Purchase Closing Costs
$2,245
Loan Points
$3,737
Loan Closing Costs
$4,598
Total Acquisition Cost
$188,490
Initial Loan Funding
$142,328
Cash Required to Close
$46,162
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,162

Loan Terms
Initial Loan Funding
$142,328
Rehab Loan Funding
$44,500
Total Loan Commitment
$186,828
Points
$3,737
Loan Closing Costs
$4,598
Interest Carry
$9,419
Total Financing Cost
$17,753

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,245
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,245
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)
$783
Misc.
Total Loan Closing
$4,598

Residual
As Repaired Value (ARV)
$311,300
Sale Costs
%
$18,678
Property Taxes
%
$1,334
Property Insurance
%
$391
Interest Carry - Purchase Loan Funding
$7,472
Interest Carry - Rehab Loan Funding
$1,947
Net Exit Price
$281,477
Cash Investment
$46,162
Loan payoff
$186,828
Estimated Profit
$48,487
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.