301922

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
%
%
%
%

$47,883

Cash Investment

$50,797

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$185,320
Buyer's Premium
Purchase Closing Costs
$2,297
Loan Points
$3,891
Loan Closing Costs
$4,630
Total Acquisition Cost
$196,139
Initial Loan Funding
$148,256
Cash Required to Close
$47,883
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,883

Loan Terms
Initial Loan Funding
$148,256
Rehab Loan Funding
$46,300
Total Loan Commitment
$194,556
Points
$3,891
Loan Closing Costs
$4,630
Interest Carry
$9,809
Total Financing Cost
$18,331

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,297
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,297
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)
$815
Misc.
Total Loan Closing
$4,630

Residual
As Repaired Value (ARV)
$324,300
Sale Costs
%
$19,458
Property Taxes
%
$1,390
Property Insurance
%
$408
Interest Carry - Purchase Loan Funding
$7,783
Interest Carry - Rehab Loan Funding
$2,026
Net Exit Price
$293,235
Cash Investment
$47,883
Loan payoff
$194,556
Estimated Profit
$50,797
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.