459450

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
%
%
%
%

$49,258

Cash Investment

$48,315

Profit

98%

Return On Equity

196%

Annualized ROE

Purchase Cost
Purchase Price
$183,350
Buyer's Premium
Purchase Closing Costs
$4,117
Loan Points
$3,850
Loan Closing Costs
$4,622
Total Acquisition Cost
$195,938
Initial Loan Funding
$146,680
Cash Required to Close
$49,258
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$49,258

Loan Terms
Initial Loan Funding
$146,680
Rehab Loan Funding
$45,800
Total Loan Commitment
$192,480
Points
$3,850
Loan Closing Costs
$4,622
Interest Carry
$9,704
Total Financing Cost
$18,176

Closing Costs
Deed/Transfer Tax - County
%
$1,834
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,283
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,117
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)
$807
Misc.
Total Loan Closing
$4,622

Residual
As Repaired Value (ARV)
$320,900
Sale Costs
%
$19,254
Property Taxes
%
$1,485
Property Insurance
%
$403
Interest Carry - Purchase Loan Funding
$7,701
Interest Carry - Rehab Loan Funding
$2,004
Net Exit Price
$290,053
Cash Investment
$49,258
Loan payoff
$192,480
Estimated Profit
$48,315
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.