301787

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
%
%
%
%

$40,221

Cash Investment

$40,859

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$152,350
Buyer's Premium
Purchase Closing Costs
$2,066
Loan Points
$3,200
Loan Closing Costs
$4,485
Total Acquisition Cost
$162,101
Initial Loan Funding
$121,880
Cash Required to Close
$40,221
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,221

Loan Terms
Initial Loan Funding
$121,880
Rehab Loan Funding
$38,100
Total Loan Commitment
$159,980
Points
$3,200
Loan Closing Costs
$4,485
Interest Carry
$8,066
Total Financing Cost
$15,751

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,066
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,066
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)
$670
Misc.
Total Loan Closing
$4,485

Residual
As Repaired Value (ARV)
$266,600
Sale Costs
%
$15,996
Property Taxes
%
$1,143
Property Insurance
%
$335
Interest Carry - Purchase Loan Funding
$6,399
Interest Carry - Rehab Loan Funding
$1,667
Net Exit Price
$241,061
Cash Investment
$40,221
Loan payoff
$159,980
Estimated Profit
$40,859
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.