301846

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
%
%
%
%

$42,317

Cash Investment

$43,638

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$161,370
Buyer's Premium
Purchase Closing Costs
$2,130
Loan Points
$3,388
Loan Closing Costs
$4,525
Total Acquisition Cost
$171,413
Initial Loan Funding
$129,096
Cash Required to Close
$42,317
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,317

Loan Terms
Initial Loan Funding
$129,096
Rehab Loan Funding
$40,300
Total Loan Commitment
$169,396
Points
$3,388
Loan Closing Costs
$4,525
Interest Carry
$8,541
Total Financing Cost
$16,454

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,130
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,130
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)
$710
Misc.
Total Loan Closing
$4,525

Residual
As Repaired Value (ARV)
$282,400
Sale Costs
%
$16,944
Property Taxes
%
$1,210
Property Insurance
%
$355
Interest Carry - Purchase Loan Funding
$6,778
Interest Carry - Rehab Loan Funding
$1,763
Net Exit Price
$255,350
Cash Investment
$42,317
Loan payoff
$169,396
Estimated Profit
$43,638
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.