386043

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
%
%
%
%

$53,974

Cash Investment

$48,981

Profit

91%

Return On Equity

181%

Annualized ROE

Purchase Cost
Purchase Price
$194,110
Buyer's Premium
Purchase Closing Costs
$3,718
Loan Points
$4,076
Loan Closing Costs
$7,359
Total Acquisition Cost
$209,262
Initial Loan Funding
$155,288
Cash Required to Close
$53,974
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,974

Loan Terms
Initial Loan Funding
$155,288
Rehab Loan Funding
$48,500
Total Loan Commitment
$203,788
Points
$4,076
Loan Closing Costs
$7,359
Interest Carry
$10,274
Total Financing Cost
$21,709

Closing Costs
Deed/Transfer Tax - County
%
$1,359
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,359
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,718
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$1,137
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)
$2,407
Misc.
Total Loan Closing
$7,359

Residual
As Repaired Value (ARV)
$339,700
Sale Costs
%
$20,382
Property Taxes
%
$1,097
Property Insurance
%
$1,203
Interest Carry - Purchase Loan Funding
$8,153
Interest Carry - Rehab Loan Funding
$2,122
Net Exit Price
$306,743
Cash Investment
$53,974
Loan payoff
$203,788
Estimated Profit
$48,981
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.