439550

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
%
%
%
%

$46,306

Cash Investment

$48,904

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$177,770
Buyer's Premium
Purchase Closing Costs
$2,422
Loan Points
$3,732
Loan Closing Costs
$4,597
Total Acquisition Cost
$188,522
Initial Loan Funding
$142,216
Cash Required to Close
$46,306
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,306

Loan Terms
Initial Loan Funding
$142,216
Rehab Loan Funding
$44,400
Total Loan Commitment
$186,616
Points
$3,732
Loan Closing Costs
$4,597
Interest Carry
$9,409
Total Financing Cost
$17,738

Closing Costs
Deed/Transfer Tax - County
%
$178
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,244
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,422
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)
$782
Misc.
Total Loan Closing
$4,597

Residual
As Repaired Value (ARV)
$311,100
Sale Costs
%
$18,666
Property Taxes
%
$809
Property Insurance
%
$391
Interest Carry - Purchase Loan Funding
$7,466
Interest Carry - Rehab Loan Funding
$1,943
Net Exit Price
$281,825
Cash Investment
$46,306
Loan payoff
$186,616
Estimated Profit
$48,904
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.