301800

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
%
%
%
%

$40,829

Cash Investment

$41,718

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$154,970
Buyer's Premium
Purchase Closing Costs
$2,085
Loan Points
$3,254
Loan Closing Costs
$4,497
Total Acquisition Cost
$164,805
Initial Loan Funding
$123,976
Cash Required to Close
$40,829
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,829

Loan Terms
Initial Loan Funding
$123,976
Rehab Loan Funding
$38,700
Total Loan Commitment
$162,676
Points
$3,254
Loan Closing Costs
$4,497
Interest Carry
$8,202
Total Financing Cost
$15,952

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,085
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,085
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)
$682
Misc.
Total Loan Closing
$4,497

Residual
As Repaired Value (ARV)
$271,200
Sale Costs
%
$16,272
Property Taxes
%
$1,162
Property Insurance
%
$341
Interest Carry - Purchase Loan Funding
$6,509
Interest Carry - Rehab Loan Funding
$1,693
Net Exit Price
$245,223
Cash Investment
$40,829
Loan payoff
$162,676
Estimated Profit
$41,718
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.