302235

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
%
%
%
%

$43,622

Cash Investment

$45,074

Profit

103%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$165,140
Buyer's Premium
Purchase Closing Costs
$2,321
Loan Points
$3,468
Loan Closing Costs
$4,805
Total Acquisition Cost
$175,734
Initial Loan Funding
$132,112
Cash Required to Close
$43,622
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,622

Loan Terms
Initial Loan Funding
$132,112
Rehab Loan Funding
$41,300
Total Loan Commitment
$173,412
Points
$3,468
Loan Closing Costs
$4,805
Interest Carry
$8,743
Total Financing Cost
$17,016

Closing Costs
Deed/Transfer Tax - County
%
$165
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,156
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,321
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$263
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)
$727
Misc.
Total Loan Closing
$4,805

Residual
As Repaired Value (ARV)
$289,000
Sale Costs
%
$17,340
Property Taxes
%
$446
Property Insurance
%
$363
Interest Carry - Purchase Loan Funding
$6,936
Interest Carry - Rehab Loan Funding
$1,807
Net Exit Price
$262,108
Cash Investment
$43,622
Loan payoff
$173,412
Estimated Profit
$45,074
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.