302563

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
%
%
%
%

$46,162

Cash Investment

$45,753

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$172,710
Buyer's Premium
Purchase Closing Costs
$2,209
Loan Points
$3,627
Loan Closing Costs
$5,784
Total Acquisition Cost
$184,330
Initial Loan Funding
$138,168
Cash Required to Close
$46,162
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,162

Loan Terms
Initial Loan Funding
$138,168
Rehab Loan Funding
$43,200
Total Loan Commitment
$181,368
Points
$3,627
Loan Closing Costs
$5,784
Interest Carry
$9,144
Total Financing Cost
$18,555

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,209
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,209
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)
$1,969
Misc.
Total Loan Closing
$5,784

Residual
As Repaired Value (ARV)
$302,200
Sale Costs
%
$18,132
Property Taxes
%
$656
Property Insurance
%
$984
Interest Carry - Purchase Loan Funding
$7,254
Interest Carry - Rehab Loan Funding
$1,890
Net Exit Price
$273,283
Cash Investment
$46,162
Loan payoff
$181,368
Estimated Profit
$45,753
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.