301885

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
%
%
%
%

$46,121

Cash Investment

$48,495

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$177,740
Buyer's Premium
Purchase Closing Costs
$2,244
Loan Points
$3,732
Loan Closing Costs
$4,597
Total Acquisition Cost
$188,313
Initial Loan Funding
$142,192
Cash Required to Close
$46,121
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,121

Loan Terms
Initial Loan Funding
$142,192
Rehab Loan Funding
$44,400
Total Loan Commitment
$186,592
Points
$3,732
Loan Closing Costs
$4,597
Interest Carry
$9,408
Total Financing Cost
$17,736

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,244
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,244
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)
$782
Misc.
Total Loan Closing
$4,597

Residual
As Repaired Value (ARV)
$311,000
Sale Costs
%
$18,660
Property Taxes
%
$1,333
Property Insurance
%
$391
Interest Carry - Purchase Loan Funding
$7,465
Interest Carry - Rehab Loan Funding
$1,943
Net Exit Price
$281,208
Cash Investment
$46,121
Loan payoff
$186,592
Estimated Profit
$48,495
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.