461690

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
%
%
%
%

$48,223

Cash Investment

$50,061

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$185,350
Buyer's Premium
Purchase Closing Costs
$2,631
Loan Points
$3,892
Loan Closing Costs
$4,631
Total Acquisition Cost
$196,503
Initial Loan Funding
$148,280
Cash Required to Close
$48,223
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,223

Loan Terms
Initial Loan Funding
$148,280
Rehab Loan Funding
$46,300
Total Loan Commitment
$194,580
Points
$3,892
Loan Closing Costs
$4,631
Interest Carry
$9,810
Total Financing Cost
$18,332

Closing Costs
Deed/Transfer Tax - County
%
$334
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,297
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,631
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)
$816
Misc.
Total Loan Closing
$4,631

Residual
As Repaired Value (ARV)
$324,400
Sale Costs
%
$19,464
Property Taxes
%
$1,854
Property Insurance
%
$408
Interest Carry - Purchase Loan Funding
$7,785
Interest Carry - Rehab Loan Funding
$2,026
Net Exit Price
$292,864
Cash Investment
$48,223
Loan payoff
$194,580
Estimated Profit
$50,061
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.