459412

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
%
%
%
%

$48,783

Cash Investment

$50,688

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$187,740
Buyer's Premium
Purchase Closing Costs
$2,652
Loan Points
$3,942
Loan Closing Costs
$4,641
Total Acquisition Cost
$198,975
Initial Loan Funding
$150,192
Cash Required to Close
$48,783
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,783

Loan Terms
Initial Loan Funding
$150,192
Rehab Loan Funding
$46,900
Total Loan Commitment
$197,092
Points
$3,942
Loan Closing Costs
$4,641
Interest Carry
$9,937
Total Financing Cost
$18,520

Closing Costs
Deed/Transfer Tax - County
%
$338
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,314
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,652
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)
$826
Misc.
Total Loan Closing
$4,641

Residual
As Repaired Value (ARV)
$328,500
Sale Costs
%
$19,710
Property Taxes
%
$1,877
Property Insurance
%
$413
Interest Carry - Purchase Loan Funding
$7,885
Interest Carry - Rehab Loan Funding
$2,052
Net Exit Price
$296,563
Cash Investment
$48,783
Loan payoff
$197,092
Estimated Profit
$50,688
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.