301923

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
%
%
%
%

$40,335

Cash Investment

$41,070

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$152,840
Buyer's Premium
Purchase Closing Costs
$2,070
Loan Points
$3,209
Loan Closing Costs
$4,487
Total Acquisition Cost
$162,607
Initial Loan Funding
$122,272
Cash Required to Close
$40,335
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,335

Loan Terms
Initial Loan Funding
$122,272
Rehab Loan Funding
$38,200
Total Loan Commitment
$160,472
Points
$3,209
Loan Closing Costs
$4,487
Interest Carry
$8,091
Total Financing Cost
$15,787

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,070
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,070
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)
$672
Misc.
Total Loan Closing
$4,487

Residual
As Repaired Value (ARV)
$267,500
Sale Costs
%
$16,050
Property Taxes
%
$1,146
Property Insurance
%
$336
Interest Carry - Purchase Loan Funding
$6,419
Interest Carry - Rehab Loan Funding
$1,671
Net Exit Price
$241,877
Cash Investment
$40,335
Loan payoff
$160,472
Estimated Profit
$41,070
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.