467668

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
%
%
%
%

$48,998

Cash Investment

$52,331

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$190,120
Buyer's Premium
Purchase Closing Costs
$2,331
Loan Points
$3,992
Loan Closing Costs
$4,652
Total Acquisition Cost
$201,094
Initial Loan Funding
$152,096
Cash Required to Close
$48,998
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,998

Loan Terms
Initial Loan Funding
$152,096
Rehab Loan Funding
$47,500
Total Loan Commitment
$199,596
Points
$3,992
Loan Closing Costs
$4,652
Interest Carry
$10,063
Total Financing Cost
$18,707

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,331
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,331
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)
$837
Misc.
Total Loan Closing
$4,652

Residual
As Repaired Value (ARV)
$332,700
Sale Costs
%
$19,962
Property Taxes
%
$1,331
Property Insurance
%
$418
Interest Carry - Purchase Loan Funding
$7,985
Interest Carry - Rehab Loan Funding
$2,078
Net Exit Price
$300,926
Cash Investment
$48,998
Loan payoff
$199,596
Estimated Profit
$52,331
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.