436096

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
%
%
%
%

$49,031

Cash Investment

$52,318

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$189,440
Buyer's Premium
Purchase Closing Costs
$2,516
Loan Points
$3,979
Loan Closing Costs
$4,649
Total Acquisition Cost
$200,583
Initial Loan Funding
$151,552
Cash Required to Close
$49,031
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,031

Loan Terms
Initial Loan Funding
$151,552
Rehab Loan Funding
$47,400
Total Loan Commitment
$198,952
Points
$3,979
Loan Closing Costs
$4,649
Interest Carry
$10,030
Total Financing Cost
$18,658

Closing Costs
Deed/Transfer Tax - County
%
$189
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,326
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,516
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)
$834
Misc.
Total Loan Closing
$4,649

Residual
As Repaired Value (ARV)
$331,500
Sale Costs
%
$19,890
Property Taxes
%
$862
Property Insurance
%
$417
Interest Carry - Purchase Loan Funding
$7,956
Interest Carry - Rehab Loan Funding
$2,074
Net Exit Price
$300,301
Cash Investment
$49,031
Loan payoff
$198,952
Estimated Profit
$52,318
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.