301919

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
%
%
%
%

$41,124

Cash Investment

$42,001

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$156,230
Buyer's Premium
Purchase Closing Costs
$2,094
Loan Points
$3,282
Loan Closing Costs
$4,502
Total Acquisition Cost
$166,108
Initial Loan Funding
$124,984
Cash Required to Close
$41,124
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,124

Loan Terms
Initial Loan Funding
$124,984
Rehab Loan Funding
$39,100
Total Loan Commitment
$164,084
Points
$3,282
Loan Closing Costs
$4,502
Interest Carry
$8,272
Total Financing Cost
$16,056

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,094
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,094
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)
$687
Misc.
Total Loan Closing
$4,502

Residual
As Repaired Value (ARV)
$273,400
Sale Costs
%
$16,404
Property Taxes
%
$1,172
Property Insurance
%
$344
Interest Carry - Purchase Loan Funding
$6,562
Interest Carry - Rehab Loan Funding
$1,711
Net Exit Price
$247,208
Cash Investment
$41,124
Loan payoff
$164,084
Estimated Profit
$42,001
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.