460605

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
%
%
%
%

$48,674

Cash Investment

$47,537

Profit

98%

Return On Equity

195%

Annualized ROE

Purchase Cost
Purchase Price
$180,940
Buyer's Premium
Purchase Closing Costs
$4,076
Loan Points
$3,799
Loan Closing Costs
$4,611
Total Acquisition Cost
$193,426
Initial Loan Funding
$144,752
Cash Required to Close
$48,674
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,674

Loan Terms
Initial Loan Funding
$144,752
Rehab Loan Funding
$45,200
Total Loan Commitment
$189,952
Points
$3,799
Loan Closing Costs
$4,611
Interest Carry
$9,577
Total Financing Cost
$17,987

Closing Costs
Deed/Transfer Tax - County
%
$1,809
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,267
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,076
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)
$796
Misc.
Total Loan Closing
$4,611

Residual
As Repaired Value (ARV)
$316,600
Sale Costs
%
$18,996
Property Taxes
%
$1,466
Property Insurance
%
$398
Interest Carry - Purchase Loan Funding
$7,599
Interest Carry - Rehab Loan Funding
$1,978
Net Exit Price
$286,163
Cash Investment
$48,674
Loan payoff
$189,952
Estimated Profit
$47,537
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.