302745

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
%
%
%
%

$46,499

Cash Investment

$46,253

Profit

100%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$174,120
Buyer's Premium
Purchase Closing Costs
$2,219
Loan Points
$3,656
Loan Closing Costs
$5,800
Total Acquisition Cost
$185,795
Initial Loan Funding
$139,296
Cash Required to Close
$46,499
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,499

Loan Terms
Initial Loan Funding
$139,296
Rehab Loan Funding
$43,500
Total Loan Commitment
$182,796
Points
$3,656
Loan Closing Costs
$5,800
Interest Carry
$9,216
Total Financing Cost
$18,672

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,219
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,219
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)
$1,985
Misc.
Total Loan Closing
$5,800

Residual
As Repaired Value (ARV)
$304,700
Sale Costs
%
$18,282
Property Taxes
%
$662
Property Insurance
%
$992
Interest Carry - Purchase Loan Funding
$7,313
Interest Carry - Rehab Loan Funding
$1,903
Net Exit Price
$275,548
Cash Investment
$46,499
Loan payoff
$182,796
Estimated Profit
$46,253
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.