302033

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
%
%
%
%

$44,162

Cash Investment

$44,974

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$166,650
Buyer's Premium
Purchase Closing Costs
$2,783
Loan Points
$3,500
Loan Closing Costs
$4,548
Total Acquisition Cost
$177,482
Initial Loan Funding
$133,320
Cash Required to Close
$44,162
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,162

Loan Terms
Initial Loan Funding
$133,320
Rehab Loan Funding
$41,700
Total Loan Commitment
$175,020
Points
$3,500
Loan Closing Costs
$4,548
Interest Carry
$8,824
Total Financing Cost
$16,872

Closing Costs
Deed/Transfer Tax - County
%
$617
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,167
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,783
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)
$733
Misc.
Total Loan Closing
$4,548

Residual
As Repaired Value (ARV)
$291,600
Sale Costs
%
$17,496
Property Taxes
%
$758
Property Insurance
%
$367
Interest Carry - Purchase Loan Funding
$6,999
Interest Carry - Rehab Loan Funding
$1,824
Net Exit Price
$264,155
Cash Investment
$44,162
Loan payoff
$175,020
Estimated Profit
$44,974
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.