302596

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
%
%
%
%

$46,106

Cash Investment

$45,733

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$172,480
Buyer's Premium
Purchase Closing Costs
$2,207
Loan Points
$3,622
Loan Closing Costs
$5,781
Total Acquisition Cost
$184,090
Initial Loan Funding
$137,984
Cash Required to Close
$46,106
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,106

Loan Terms
Initial Loan Funding
$137,984
Rehab Loan Funding
$43,100
Total Loan Commitment
$181,084
Points
$3,622
Loan Closing Costs
$5,781
Interest Carry
$9,130
Total Financing Cost
$18,533

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,207
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,207
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)
$1,966
Misc.
Total Loan Closing
$5,781

Residual
As Repaired Value (ARV)
$301,800
Sale Costs
%
$18,108
Property Taxes
%
$655
Property Insurance
%
$983
Interest Carry - Purchase Loan Funding
$7,244
Interest Carry - Rehab Loan Funding
$1,886
Net Exit Price
$272,924
Cash Investment
$46,106
Loan payoff
$181,084
Estimated Profit
$45,733
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.