495619

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
%
%
%
%

$48,319

Cash Investment

$47,108

Profit

98%

Return On Equity

195%

Annualized ROE

Purchase Cost
Purchase Price
$179,470
Buyer's Premium
Purchase Closing Costs
$4,051
Loan Points
$3,770
Loan Closing Costs
$4,605
Total Acquisition Cost
$191,895
Initial Loan Funding
$143,576
Cash Required to Close
$48,319
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$48,319

Loan Terms
Initial Loan Funding
$143,576
Rehab Loan Funding
$44,900
Total Loan Commitment
$188,476
Points
$3,770
Loan Closing Costs
$4,605
Interest Carry
$9,502
Total Financing Cost
$17,876

Closing Costs
Deed/Transfer Tax - County
%
$1,795
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,256
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,051
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)
$790
Misc.
Total Loan Closing
$4,605

Residual
As Repaired Value (ARV)
$314,100
Sale Costs
%
$18,846
Property Taxes
%
$1,454
Property Insurance
%
$395
Interest Carry - Purchase Loan Funding
$7,538
Interest Carry - Rehab Loan Funding
$1,964
Net Exit Price
$283,903
Cash Investment
$48,319
Loan payoff
$188,476
Estimated Profit
$47,108
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.