302517

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
%
%
%
%

$48,666

Cash Investment

$48,831

Profit

100%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$183,170
Buyer's Premium
Purchase Closing Costs
$2,282
Loan Points
$3,847
Loan Closing Costs
$5,903
Total Acquisition Cost
$195,202
Initial Loan Funding
$146,536
Cash Required to Close
$48,666
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,666

Loan Terms
Initial Loan Funding
$146,536
Rehab Loan Funding
$45,800
Total Loan Commitment
$192,336
Points
$3,847
Loan Closing Costs
$5,903
Interest Carry
$9,697
Total Financing Cost
$19,447

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,282
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,282
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)
$2,088
Misc.
Total Loan Closing
$5,903

Residual
As Repaired Value (ARV)
$320,500
Sale Costs
%
$19,230
Property Taxes
%
$696
Property Insurance
%
$1,044
Interest Carry - Purchase Loan Funding
$7,693
Interest Carry - Rehab Loan Funding
$2,004
Net Exit Price
$289,833
Cash Investment
$48,666
Loan payoff
$192,336
Estimated Profit
$48,831
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.