435698

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
%
%
%
%

$49,175

Cash Investment

$52,578

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$190,060
Buyer's Premium
Purchase Closing Costs
$2,520
Loan Points
$3,991
Loan Closing Costs
$4,651
Total Acquisition Cost
$201,223
Initial Loan Funding
$152,048
Cash Required to Close
$49,175
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,175

Loan Terms
Initial Loan Funding
$152,048
Rehab Loan Funding
$47,500
Total Loan Commitment
$199,548
Points
$3,991
Loan Closing Costs
$4,651
Interest Carry
$10,061
Total Financing Cost
$18,703

Closing Costs
Deed/Transfer Tax - County
%
$190
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,330
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,520
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)
$836
Misc.
Total Loan Closing
$4,651

Residual
As Repaired Value (ARV)
$332,600
Sale Costs
%
$19,956
Property Taxes
%
$865
Property Insurance
%
$418
Interest Carry - Purchase Loan Funding
$7,983
Interest Carry - Rehab Loan Funding
$2,078
Net Exit Price
$301,300
Cash Investment
$49,175
Loan payoff
$199,548
Estimated Profit
$52,578
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.