302627

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
%
%
%
%

$49,369

Cash Investment

$49,782

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$186,110
Buyer's Premium
Purchase Closing Costs
$2,303
Loan Points
$3,908
Loan Closing Costs
$5,937
Total Acquisition Cost
$198,257
Initial Loan Funding
$148,888
Cash Required to Close
$49,369
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,369

Loan Terms
Initial Loan Funding
$148,888
Rehab Loan Funding
$46,500
Total Loan Commitment
$195,388
Points
$3,908
Loan Closing Costs
$5,937
Interest Carry
$9,851
Total Financing Cost
$19,695

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,303
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,303
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)
$2,122
Misc.
Total Loan Closing
$5,937

Residual
As Repaired Value (ARV)
$325,700
Sale Costs
%
$19,542
Property Taxes
%
$707
Property Insurance
%
$1,061
Interest Carry - Purchase Loan Funding
$7,817
Interest Carry - Rehab Loan Funding
$2,034
Net Exit Price
$294,539
Cash Investment
$49,369
Loan payoff
$195,388
Estimated Profit
$49,782
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.