301753

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
%
%
%
%

$41,033

Cash Investment

$41,870

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$155,840
Buyer's Premium
Purchase Closing Costs
$2,091
Loan Points
$3,273
Loan Closing Costs
$4,501
Total Acquisition Cost
$165,705
Initial Loan Funding
$124,672
Cash Required to Close
$41,033
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,033

Loan Terms
Initial Loan Funding
$124,672
Rehab Loan Funding
$39,000
Total Loan Commitment
$163,672
Points
$3,273
Loan Closing Costs
$4,501
Interest Carry
$8,252
Total Financing Cost
$16,026

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,091
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,091
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)
$686
Misc.
Total Loan Closing
$4,501

Residual
As Repaired Value (ARV)
$272,700
Sale Costs
%
$16,362
Property Taxes
%
$1,169
Property Insurance
%
$343
Interest Carry - Purchase Loan Funding
$6,545
Interest Carry - Rehab Loan Funding
$1,706
Net Exit Price
$246,575
Cash Investment
$41,033
Loan payoff
$163,672
Estimated Profit
$41,870
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.