302527

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
%
%
%
%

$46,646

Cash Investment

$46,412

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$174,730
Buyer's Premium
Purchase Closing Costs
$2,223
Loan Points
$3,670
Loan Closing Costs
$5,807
Total Acquisition Cost
$186,430
Initial Loan Funding
$139,784
Cash Required to Close
$46,646
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,646

Loan Terms
Initial Loan Funding
$139,784
Rehab Loan Funding
$43,700
Total Loan Commitment
$183,484
Points
$3,670
Loan Closing Costs
$5,807
Interest Carry
$9,251
Total Financing Cost
$18,727

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,223
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,223
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)
$1,992
Misc.
Total Loan Closing
$5,807

Residual
As Repaired Value (ARV)
$305,800
Sale Costs
%
$18,348
Property Taxes
%
$664
Property Insurance
%
$996
Interest Carry - Purchase Loan Funding
$7,339
Interest Carry - Rehab Loan Funding
$1,912
Net Exit Price
$276,542
Cash Investment
$46,646
Loan payoff
$183,484
Estimated Profit
$46,412
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.