301978

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
%
%
%
%

$47,368

Cash Investment

$49,738

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$181,540
Buyer's Premium
Purchase Closing Costs
$2,634
Loan Points
$3,813
Loan Closing Costs
$4,614
Total Acquisition Cost
$192,600
Initial Loan Funding
$145,232
Cash Required to Close
$47,368
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,368

Loan Terms
Initial Loan Funding
$145,232
Rehab Loan Funding
$45,400
Total Loan Commitment
$190,632
Points
$3,813
Loan Closing Costs
$4,614
Interest Carry
$9,611
Total Financing Cost
$18,037

Closing Costs
Deed/Transfer Tax - County
%
$363
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,271
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,634
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)
$799
Misc.
Total Loan Closing
$4,614

Residual
As Repaired Value (ARV)
$317,700
Sale Costs
%
$19,062
Property Taxes
%
$890
Property Insurance
%
$399
Interest Carry - Purchase Loan Funding
$7,625
Interest Carry - Rehab Loan Funding
$1,986
Net Exit Price
$287,738
Cash Investment
$47,368
Loan payoff
$190,632
Estimated Profit
$49,738
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.