301903

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
%
%
%
%

$44,463

Cash Investment

$46,352

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$170,600
Buyer's Premium
Purchase Closing Costs
$2,194
Loan Points
$3,584
Loan Closing Costs
$4,566
Total Acquisition Cost
$180,943
Initial Loan Funding
$136,480
Cash Required to Close
$44,463
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,463

Loan Terms
Initial Loan Funding
$136,480
Rehab Loan Funding
$42,700
Total Loan Commitment
$179,180
Points
$3,584
Loan Closing Costs
$4,566
Interest Carry
$9,033
Total Financing Cost
$17,183

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,194
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,194
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)
$751
Misc.
Total Loan Closing
$4,566

Residual
As Repaired Value (ARV)
$298,600
Sale Costs
%
$17,916
Property Taxes
%
$1,280
Property Insurance
%
$375
Interest Carry - Purchase Loan Funding
$7,165
Interest Carry - Rehab Loan Funding
$1,868
Net Exit Price
$269,996
Cash Investment
$44,463
Loan payoff
$179,180
Estimated Profit
$46,352
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.