301850

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
%
%
%
%

$45,017

Cash Investment

$47,095

Profit

105%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$172,990
Buyer's Premium
Purchase Closing Costs
$2,211
Loan Points
$3,632
Loan Closing Costs
$4,576
Total Acquisition Cost
$183,409
Initial Loan Funding
$138,392
Cash Required to Close
$45,017
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,017

Loan Terms
Initial Loan Funding
$138,392
Rehab Loan Funding
$43,200
Total Loan Commitment
$181,592
Points
$3,632
Loan Closing Costs
$4,576
Interest Carry
$9,156
Total Financing Cost
$17,364

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,211
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,211
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)
$761
Misc.
Total Loan Closing
$4,576

Residual
As Repaired Value (ARV)
$302,700
Sale Costs
%
$18,162
Property Taxes
%
$1,297
Property Insurance
%
$381
Interest Carry - Purchase Loan Funding
$7,266
Interest Carry - Rehab Loan Funding
$1,890
Net Exit Price
$273,704
Cash Investment
$45,017
Loan payoff
$181,592
Estimated Profit
$47,095
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.