301909

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
%
%
%
%

$43,072

Cash Investment

$43,666

Profit

101%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$163,490
Buyer's Premium
Purchase Closing Costs
$2,406
Loan Points
$3,434
Loan Closing Costs
$4,534
Total Acquisition Cost
$173,864
Initial Loan Funding
$130,792
Cash Required to Close
$43,072
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,072

Loan Terms
Initial Loan Funding
$130,792
Rehab Loan Funding
$40,900
Total Loan Commitment
$171,692
Points
$3,434
Loan Closing Costs
$4,534
Interest Carry
$8,656
Total Financing Cost
$16,624

Closing Costs
Deed/Transfer Tax - County
%
$262
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,144
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,406
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)
$719
Misc.
Total Loan Closing
$4,534

Residual
As Repaired Value (ARV)
$286,100
Sale Costs
%
$17,166
Property Taxes
%
$1,488
Property Insurance
%
$360
Interest Carry - Purchase Loan Funding
$6,867
Interest Carry - Rehab Loan Funding
$1,789
Net Exit Price
$258,431
Cash Investment
$43,072
Loan payoff
$171,692
Estimated Profit
$43,666
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.