459387

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
%
%
%
%

$47,182

Cash Investment

$49,737

Profit

105%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$181,130
Buyer's Premium
Purchase Closing Costs
$2,540
Loan Points
$3,804
Loan Closing Costs
$4,612
Total Acquisition Cost
$192,086
Initial Loan Funding
$144,904
Cash Required to Close
$47,182
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,182

Loan Terms
Initial Loan Funding
$144,904
Rehab Loan Funding
$45,300
Total Loan Commitment
$190,204
Points
$3,804
Loan Closing Costs
$4,612
Interest Carry
$9,589
Total Financing Cost
$18,005

Closing Costs
Deed/Transfer Tax - County
%
$272
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,268
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,540
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)
$797
Misc.
Total Loan Closing
$4,612

Residual
As Repaired Value (ARV)
$317,000
Sale Costs
%
$19,020
Property Taxes
%
$869
Property Insurance
%
$398
Interest Carry - Purchase Loan Funding
$7,607
Interest Carry - Rehab Loan Funding
$1,982
Net Exit Price
$287,123
Cash Investment
$47,182
Loan payoff
$190,204
Estimated Profit
$49,737
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.