302484

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
%
%
%
%

$44,469

Cash Investment

$43,783

Profit

99%

Return On Equity

197%

Annualized ROE

Purchase Cost
Purchase Price
$165,640
Buyer's Premium
Purchase Closing Costs
$2,159
Loan Points
$3,478
Loan Closing Costs
$5,703
Total Acquisition Cost
$176,981
Initial Loan Funding
$132,512
Cash Required to Close
$44,469
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,469

Loan Terms
Initial Loan Funding
$132,512
Rehab Loan Funding
$41,400
Total Loan Commitment
$173,912
Points
$3,478
Loan Closing Costs
$5,703
Interest Carry
$8,768
Total Financing Cost
$17,950

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,159
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,159
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)
$1,888
Misc.
Total Loan Closing
$5,703

Residual
As Repaired Value (ARV)
$289,900
Sale Costs
%
$17,394
Property Taxes
%
$629
Property Insurance
%
$944
Interest Carry - Purchase Loan Funding
$6,957
Interest Carry - Rehab Loan Funding
$1,811
Net Exit Price
$262,164
Cash Investment
$44,469
Loan payoff
$173,912
Estimated Profit
$43,783
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.