302139

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
%
%
%
%

$45,619

Cash Investment

$46,098

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$172,600
Buyer's Premium
Purchase Closing Costs
$2,899
Loan Points
$3,626
Loan Closing Costs
$4,574
Total Acquisition Cost
$183,699
Initial Loan Funding
$138,080
Cash Required to Close
$45,619
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,619

Loan Terms
Initial Loan Funding
$138,080
Rehab Loan Funding
$43,200
Total Loan Commitment
$181,280
Points
$3,626
Loan Closing Costs
$4,574
Interest Carry
$9,139
Total Financing Cost
$17,339

Closing Costs
Deed/Transfer Tax - County
%
$690
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,208
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,899
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)
$759
Misc.
Total Loan Closing
$4,574

Residual
As Repaired Value (ARV)
$302,100
Sale Costs
%
$18,126
Property Taxes
%
$1,458
Property Insurance
%
$380
Interest Carry - Purchase Loan Funding
$7,249
Interest Carry - Rehab Loan Funding
$1,890
Net Exit Price
$272,997
Cash Investment
$45,619
Loan payoff
$181,280
Estimated Profit
$46,098
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.