301904

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
%
%
%
%

$44,488

Cash Investment

$46,328

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$170,710
Buyer's Premium
Purchase Closing Costs
$2,195
Loan Points
$3,585
Loan Closing Costs
$4,566
Total Acquisition Cost
$181,056
Initial Loan Funding
$136,568
Cash Required to Close
$44,488
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,488

Loan Terms
Initial Loan Funding
$136,568
Rehab Loan Funding
$42,700
Total Loan Commitment
$179,268
Points
$3,585
Loan Closing Costs
$4,566
Interest Carry
$9,038
Total Financing Cost
$17,189

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,195
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,195
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)
$298,700
Sale Costs
%
$17,922
Property Taxes
%
$1,280
Property Insurance
%
$376
Interest Carry - Purchase Loan Funding
$7,170
Interest Carry - Rehab Loan Funding
$1,868
Net Exit Price
$270,084
Cash Investment
$44,488
Loan payoff
$179,268
Estimated Profit
$46,328
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.