301844

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
%
%
%
%

$43,328

Cash Investment

$44,917

Profit

104%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$165,720
Buyer's Premium
Purchase Closing Costs
$2,160
Loan Points
$3,480
Loan Closing Costs
$4,544
Total Acquisition Cost
$175,904
Initial Loan Funding
$132,576
Cash Required to Close
$43,328
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,328

Loan Terms
Initial Loan Funding
$132,576
Rehab Loan Funding
$41,400
Total Loan Commitment
$173,976
Points
$3,480
Loan Closing Costs
$4,544
Interest Carry
$8,771
Total Financing Cost
$16,795

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,160
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,160
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)
$729
Misc.
Total Loan Closing
$4,544

Residual
As Repaired Value (ARV)
$290,000
Sale Costs
%
$17,400
Property Taxes
%
$1,243
Property Insurance
%
$365
Interest Carry - Purchase Loan Funding
$6,960
Interest Carry - Rehab Loan Funding
$1,811
Net Exit Price
$262,221
Cash Investment
$43,328
Loan payoff
$173,976
Estimated Profit
$44,917
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.