461167

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
%
%
%
%

$45,053

Cash Investment

$46,469

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost

Purchase Price
$173,140
Buyer's Premium
Purchase Closing Costs
$2,212
Loan Points
$3,636
Loan Closing Costs
$4,577
Total Acquisition Cost
$183,565
Initial Loan Funding
$138,512
Cash Required to Close
$45,053
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,053

Loan Terms

Initial Loan Funding
$138,512
Rehab Loan Funding
$43,300
Total Loan Commitment
$181,812
Points
$3,636
Loan Closing Costs
$4,577
Interest Carry
$9,166
Total Financing Cost
$17,379

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,212
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,212
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)
$762
Misc.
Total Loan Closing
$4,577

Residual

As Repaired Value (ARV)
$303,000
Sale Costs
%
$18,180
Property Taxes
%
$1,939
Property Insurance
%
$381
Interest Carry - Purchase Loan Funding
$7,272
Interest Carry - Rehab Loan Funding
$1,894
Net Exit Price
$273,334
Cash Investment
$45,053
Loan payoff
$181,812
Estimated Profit
$46,469
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.