301782

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
%
%
%
%

$40,081

Cash Investment

$40,779

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$151,750
Buyer's Premium
Purchase Closing Costs
$2,062
Loan Points
$3,186
Loan Closing Costs
$4,483
Total Acquisition Cost
$161,481
Initial Loan Funding
$121,400
Cash Required to Close
$40,081
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,081

Loan Terms
Initial Loan Funding
$121,400
Rehab Loan Funding
$37,900
Total Loan Commitment
$159,300
Points
$3,186
Loan Closing Costs
$4,483
Interest Carry
$8,032
Total Financing Cost
$15,700

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,062
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,062
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)
$668
Misc.
Total Loan Closing
$4,483

Residual
As Repaired Value (ARV)
$265,600
Sale Costs
%
$15,936
Property Taxes
%
$1,138
Property Insurance
%
$334
Interest Carry - Purchase Loan Funding
$6,374
Interest Carry - Rehab Loan Funding
$1,658
Net Exit Price
$240,160
Cash Investment
$40,081
Loan payoff
$159,300
Estimated Profit
$40,779
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.