302513

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
%
%
%
%

$46,403

Cash Investment

$46,136

Profit

99%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$173,720
Buyer's Premium
Purchase Closing Costs
$2,216
Loan Points
$3,648
Loan Closing Costs
$5,795
Total Acquisition Cost
$185,379
Initial Loan Funding
$138,976
Cash Required to Close
$46,403
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,403

Loan Terms
Initial Loan Funding
$138,976
Rehab Loan Funding
$43,400
Total Loan Commitment
$182,376
Points
$3,648
Loan Closing Costs
$5,795
Interest Carry
$9,195
Total Financing Cost
$18,638

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,216
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,216
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)
$1,980
Misc.
Total Loan Closing
$5,795

Residual
As Repaired Value (ARV)
$304,000
Sale Costs
%
$18,240
Property Taxes
%
$660
Property Insurance
%
$990
Interest Carry - Purchase Loan Funding
$7,296
Interest Carry - Rehab Loan Funding
$1,899
Net Exit Price
$274,915
Cash Investment
$46,403
Loan payoff
$182,376
Estimated Profit
$46,136
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.