302132

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
%
%
%
%

$41,587

Cash Investment

$41,504

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$156,480
Buyer's Premium
Purchase Closing Costs
$2,502
Loan Points
$3,286
Loan Closing Costs
$4,504
Total Acquisition Cost
$166,771
Initial Loan Funding
$125,184
Cash Required to Close
$41,587
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,587

Loan Terms
Initial Loan Funding
$125,184
Rehab Loan Funding
$39,100
Total Loan Commitment
$164,284
Points
$3,286
Loan Closing Costs
$4,504
Interest Carry
$8,283
Total Financing Cost
$16,072

Closing Costs
Deed/Transfer Tax - County
%
$407
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,095
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,502
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)
$689
Misc.
Total Loan Closing
$4,504

Residual
As Repaired Value (ARV)
$273,800
Sale Costs
%
$16,428
Property Taxes
%
$1,369
Property Insurance
%
$344
Interest Carry - Purchase Loan Funding
$6,572
Interest Carry - Rehab Loan Funding
$1,711
Net Exit Price
$247,376
Cash Investment
$41,587
Loan payoff
$164,284
Estimated Profit
$41,504
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.