301810

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
%
%
%
%

$39,357

Cash Investment

$39,721

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$148,630
Buyer's Premium
Purchase Closing Costs
$2,040
Loan Points
$3,122
Loan Closing Costs
$4,469
Total Acquisition Cost
$158,261
Initial Loan Funding
$118,904
Cash Required to Close
$39,357
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,357

Loan Terms
Initial Loan Funding
$118,904
Rehab Loan Funding
$37,200
Total Loan Commitment
$156,104
Points
$3,122
Loan Closing Costs
$4,469
Interest Carry
$7,870
Total Financing Cost
$15,461

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,040
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,040
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)
$654
Misc.
Total Loan Closing
$4,469

Residual
As Repaired Value (ARV)
$260,100
Sale Costs
%
$15,606
Property Taxes
%
$1,115
Property Insurance
%
$327
Interest Carry - Purchase Loan Funding
$6,242
Interest Carry - Rehab Loan Funding
$1,628
Net Exit Price
$235,182
Cash Investment
$39,357
Loan payoff
$156,104
Estimated Profit
$39,721
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.