302418

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
%
%
%
%

$48,964

Cash Investment

$48,253

Profit

99%

Return On Equity

197%

Annualized ROE

Purchase Cost
Purchase Price
$183,190
Buyer's Premium
Purchase Closing Costs
$3,858
Loan Points
$3,847
Loan Closing Costs
$4,621
Total Acquisition Cost
$195,516
Initial Loan Funding
$146,552
Cash Required to Close
$48,964
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,964

Loan Terms
Initial Loan Funding
$146,552
Rehab Loan Funding
$45,800
Total Loan Commitment
$192,352
Points
$3,847
Loan Closing Costs
$4,621
Interest Carry
$9,698
Total Financing Cost
$18,166

Closing Costs
Deed/Transfer Tax - County
%
$1,575
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,282
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,858
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)
$806
Misc.
Total Loan Closing
$4,621

Residual
As Repaired Value (ARV)
$320,600
Sale Costs
%
$19,236
Property Taxes
%
$1,695
Property Insurance
%
$403
Interest Carry - Purchase Loan Funding
$7,694
Interest Carry - Rehab Loan Funding
$2,004
Net Exit Price
$289,569
Cash Investment
$48,964
Loan payoff
$192,352
Estimated Profit
$48,253
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.