301803

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
%
%
%
%

$42,806

Cash Investment

$44,211

Profit

103%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$163,470
Buyer's Premium
Purchase Closing Costs
$2,144
Loan Points
$3,434
Loan Closing Costs
$4,534
Total Acquisition Cost
$173,582
Initial Loan Funding
$130,776
Cash Required to Close
$42,806
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,806

Loan Terms
Initial Loan Funding
$130,776
Rehab Loan Funding
$40,900
Total Loan Commitment
$171,676
Points
$3,434
Loan Closing Costs
$4,534
Interest Carry
$8,655
Total Financing Cost
$16,623

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,144
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,144
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)
$719
Misc.
Total Loan Closing
$4,534

Residual
As Repaired Value (ARV)
$286,100
Sale Costs
%
$17,166
Property Taxes
%
$1,226
Property Insurance
%
$360
Interest Carry - Purchase Loan Funding
$6,866
Interest Carry - Rehab Loan Funding
$1,789
Net Exit Price
$258,693
Cash Investment
$42,806
Loan payoff
$171,676
Estimated Profit
$44,211
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.