302164

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
%
%
%
%

$41,179

Cash Investment

$40,530

Profit

98%

Return On Equity

197%

Annualized ROE

Purchase Cost
Purchase Price
$153,820
Buyer's Premium
Purchase Closing Costs
$2,692
Loan Points
$3,231
Loan Closing Costs
$4,492
Total Acquisition Cost
$164,235
Initial Loan Funding
$123,056
Cash Required to Close
$41,179
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,179

Loan Terms
Initial Loan Funding
$123,056
Rehab Loan Funding
$38,500
Total Loan Commitment
$161,556
Points
$3,231
Loan Closing Costs
$4,492
Interest Carry
$8,145
Total Financing Cost
$15,868

Closing Costs
Deed/Transfer Tax - County
%
$615
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,077
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,692
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)
$677
Misc.
Total Loan Closing
$4,492

Residual
As Repaired Value (ARV)
$269,200
Sale Costs
%
$16,152
Property Taxes
%
$1,300
Property Insurance
%
$338
Interest Carry - Purchase Loan Funding
$6,460
Interest Carry - Rehab Loan Funding
$1,684
Net Exit Price
$243,265
Cash Investment
$41,179
Loan payoff
$161,556
Estimated Profit
$40,530
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.