460808

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
%
%
%
%

$46,649

Cash Investment

$49,052

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$179,240
Buyer's Premium
Purchase Closing Costs
$2,434
Loan Points
$3,764
Loan Closing Costs
$4,604
Total Acquisition Cost
$190,041
Initial Loan Funding
$143,392
Cash Required to Close
$46,649
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$46,649

Loan Terms
Initial Loan Funding
$143,392
Rehab Loan Funding
$44,800
Total Loan Commitment
$188,192
Points
$3,764
Loan Closing Costs
$4,604
Interest Carry
$9,488
Total Financing Cost
$17,856

Closing Costs
Deed/Transfer Tax - County
%
$179
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,255
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,434
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)
$789
Misc.
Total Loan Closing
$4,604

Residual
As Repaired Value (ARV)
$313,700
Sale Costs
%
$18,822
Property Taxes
%
$1,102
Property Insurance
%
$394
Interest Carry - Purchase Loan Funding
$7,528
Interest Carry - Rehab Loan Funding
$1,960
Net Exit Price
$283,893
Cash Investment
$46,649
Loan payoff
$188,192
Estimated Profit
$49,052
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.