461703

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
%
%
%
%

$45,654

Cash Investment

$47,767

Profit

105%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$174,980
Buyer's Premium
Purchase Closing Costs
$2,400
Loan Points
$3,674
Loan Closing Costs
$4,585
Total Acquisition Cost
$185,638
Initial Loan Funding
$139,984
Cash Required to Close
$45,654
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,654

Loan Terms
Initial Loan Funding
$139,984
Rehab Loan Funding
$43,700
Total Loan Commitment
$183,684
Points
$3,674
Loan Closing Costs
$4,585
Interest Carry
$9,261
Total Financing Cost
$17,520

Closing Costs
Deed/Transfer Tax - County
%
$175
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,225
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,400
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)
$770
Misc.
Total Loan Closing
$4,585

Residual
As Repaired Value (ARV)
$306,200
Sale Costs
%
$18,372
Property Taxes
%
$1,076
Property Insurance
%
$385
Interest Carry - Purchase Loan Funding
$7,349
Interest Carry - Rehab Loan Funding
$1,912
Net Exit Price
$277,106
Cash Investment
$45,654
Loan payoff
$183,684
Estimated Profit
$47,767
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.