301772

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
%
%
%
%

$45,613

Cash Investment

$47,818

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$175,550
Buyer's Premium
Purchase Closing Costs
$2,229
Loan Points
$3,687
Loan Closing Costs
$4,587
Total Acquisition Cost
$186,053
Initial Loan Funding
$140,440
Cash Required to Close
$45,613
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,613

Loan Terms
Initial Loan Funding
$140,440
Rehab Loan Funding
$43,900
Total Loan Commitment
$184,340
Points
$3,687
Loan Closing Costs
$4,587
Interest Carry
$9,294
Total Financing Cost
$17,568

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,229
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,229
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)
$772
Misc.
Total Loan Closing
$4,587

Residual
As Repaired Value (ARV)
$307,200
Sale Costs
%
$18,432
Property Taxes
%
$1,317
Property Insurance
%
$386
Interest Carry - Purchase Loan Funding
$7,373
Interest Carry - Rehab Loan Funding
$1,921
Net Exit Price
$277,771
Cash Investment
$45,613
Loan payoff
$184,340
Estimated Profit
$47,818
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.