301786

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
%
%
%
%

$40,918

Cash Investment

$41,859

Profit

102%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$155,350
Buyer's Premium
Purchase Closing Costs
$2,087
Loan Points
$3,262
Loan Closing Costs
$4,499
Total Acquisition Cost
$165,198
Initial Loan Funding
$124,280
Cash Required to Close
$40,918
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,918

Loan Terms
Initial Loan Funding
$124,280
Rehab Loan Funding
$38,800
Total Loan Commitment
$163,080
Points
$3,262
Loan Closing Costs
$4,499
Interest Carry
$8,222
Total Financing Cost
$15,982

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,087
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,087
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)
$684
Misc.
Total Loan Closing
$4,499

Residual
As Repaired Value (ARV)
$271,900
Sale Costs
%
$16,314
Property Taxes
%
$1,165
Property Insurance
%
$342
Interest Carry - Purchase Loan Funding
$6,525
Interest Carry - Rehab Loan Funding
$1,698
Net Exit Price
$245,857
Cash Investment
$40,918
Loan payoff
$163,080
Estimated Profit
$41,859
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.