301783

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
%
%
%
%

$42,201

Cash Investment

$43,437

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$160,870
Buyer's Premium
Purchase Closing Costs
$2,126
Loan Points
$3,378
Loan Closing Costs
$4,523
Total Acquisition Cost
$170,897
Initial Loan Funding
$128,696
Cash Required to Close
$42,201
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,201

Loan Terms
Initial Loan Funding
$128,696
Rehab Loan Funding
$40,200
Total Loan Commitment
$168,896
Points
$3,378
Loan Closing Costs
$4,523
Interest Carry
$8,515
Total Financing Cost
$16,416

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,126
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,126
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)
$708
Misc.
Total Loan Closing
$4,523

Residual
As Repaired Value (ARV)
$281,500
Sale Costs
%
$16,890
Property Taxes
%
$1,207
Property Insurance
%
$354
Interest Carry - Purchase Loan Funding
$6,757
Interest Carry - Rehab Loan Funding
$1,759
Net Exit Price
$254,534
Cash Investment
$42,201
Loan payoff
$168,896
Estimated Profit
$43,437
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.