302509

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
%
%
%
%

$48,103

Cash Investment

$48,167

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$180,820
Buyer's Premium
Purchase Closing Costs
$2,266
Loan Points
$3,797
Loan Closing Costs
$5,876
Total Acquisition Cost
$192,759
Initial Loan Funding
$144,656
Cash Required to Close
$48,103
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,103

Loan Terms
Initial Loan Funding
$144,656
Rehab Loan Funding
$45,200
Total Loan Commitment
$189,856
Points
$3,797
Loan Closing Costs
$5,876
Interest Carry
$9,572
Total Financing Cost
$19,245

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,266
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,266
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)
$2,061
Misc.
Total Loan Closing
$5,876

Residual
As Repaired Value (ARV)
$316,400
Sale Costs
%
$18,984
Property Taxes
%
$687
Property Insurance
%
$1,031
Interest Carry - Purchase Loan Funding
$7,594
Interest Carry - Rehab Loan Funding
$1,978
Net Exit Price
$286,126
Cash Investment
$48,103
Loan payoff
$189,856
Estimated Profit
$48,167
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.