433120

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
%
%
%
%

$47,492

Cash Investment

$48,452

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$180,530
Buyer's Premium
Purchase Closing Costs
$2,986
Loan Points
$3,790
Loan Closing Costs
$4,609
Total Acquisition Cost
$191,916
Initial Loan Funding
$144,424
Cash Required to Close
$47,492
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,492

Loan Terms
Initial Loan Funding
$144,424
Rehab Loan Funding
$45,100
Total Loan Commitment
$189,524
Points
$3,790
Loan Closing Costs
$4,609
Interest Carry
$9,555
Total Financing Cost
$17,955

Closing Costs
Deed/Transfer Tax - County
%
$722
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,264
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,986
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)
$794
Misc.
Total Loan Closing
$4,609

Residual
As Repaired Value (ARV)
$315,900
Sale Costs
%
$18,954
Property Taxes
%
$1,525
Property Insurance
%
$397
Interest Carry - Purchase Loan Funding
$7,582
Interest Carry - Rehab Loan Funding
$1,973
Net Exit Price
$285,468
Cash Investment
$47,492
Loan payoff
$189,524
Estimated Profit
$48,452
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.