302514

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
%
%
%
%

$47,372

Cash Investment

$47,348

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$177,770
Buyer's Premium
Purchase Closing Costs
$2,244
Loan Points
$3,732
Loan Closing Costs
$5,842
Total Acquisition Cost
$189,588
Initial Loan Funding
$142,216
Cash Required to Close
$47,372
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,372

Loan Terms
Initial Loan Funding
$142,216
Rehab Loan Funding
$44,400
Total Loan Commitment
$186,616
Points
$3,732
Loan Closing Costs
$5,842
Interest Carry
$9,409
Total Financing Cost
$18,983

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,244
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,244
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)
$2,027
Misc.
Total Loan Closing
$5,842

Residual
As Repaired Value (ARV)
$311,100
Sale Costs
%
$18,666
Property Taxes
%
$676
Property Insurance
%
$1,013
Interest Carry - Purchase Loan Funding
$7,466
Interest Carry - Rehab Loan Funding
$1,943
Net Exit Price
$281,336
Cash Investment
$47,372
Loan payoff
$186,616
Estimated Profit
$47,348
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.