302430

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
%
%
%
%

$45,270

Cash Investment

$43,804

Profit

97%

Return On Equity

194%

Annualized ROE

Purchase Cost
Purchase Price
$167,860
Buyer's Premium
Purchase Closing Costs
$3,619
Loan Points
$3,526
Loan Closing Costs
$4,554
Total Acquisition Cost
$179,558
Initial Loan Funding
$134,288
Cash Required to Close
$45,270
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,270

Loan Terms
Initial Loan Funding
$134,288
Rehab Loan Funding
$42,000
Total Loan Commitment
$176,288
Points
$3,526
Loan Closing Costs
$4,554
Interest Carry
$8,888
Total Financing Cost
$16,967

Closing Costs
Deed/Transfer Tax - County
%
$1,444
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,175
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,619
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)
$739
Misc.
Total Loan Closing
$4,554

Residual
As Repaired Value (ARV)
$293,800
Sale Costs
%
$17,628
Property Taxes
%
$1,553
Property Insurance
%
$369
Interest Carry - Purchase Loan Funding
$7,050
Interest Carry - Rehab Loan Funding
$1,838
Net Exit Price
$265,362
Cash Investment
$45,270
Loan payoff
$176,288
Estimated Profit
$43,804
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.