435939

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
%
%
%
%

$46,055

Cash Investment

$48,494

Profit

105%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$176,690
Buyer's Premium
Purchase Closing Costs
$2,414
Loan Points
$3,711
Loan Closing Costs
$4,592
Total Acquisition Cost
$187,407
Initial Loan Funding
$141,352
Cash Required to Close
$46,055
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,055

Loan Terms
Initial Loan Funding
$141,352
Rehab Loan Funding
$44,200
Total Loan Commitment
$185,552
Points
$3,711
Loan Closing Costs
$4,592
Interest Carry
$9,355
Total Financing Cost
$17,658

Closing Costs
Deed/Transfer Tax - County
%
$177
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,237
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,414
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)
$777
Misc.
Total Loan Closing
$4,592

Residual
As Repaired Value (ARV)
$309,200
Sale Costs
%
$18,552
Property Taxes
%
$804
Property Insurance
%
$389
Interest Carry - Purchase Loan Funding
$7,421
Interest Carry - Rehab Loan Funding
$1,934
Net Exit Price
$280,101
Cash Investment
$46,055
Loan payoff
$185,552
Estimated Profit
$48,494
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.