302498

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
%
%
%
%

$44,072

Cash Investment

$43,285

Profit

98%

Return On Equity

196%

Annualized ROE

Purchase Cost
Purchase Price
$163,980
Buyer's Premium
Purchase Closing Costs
$2,148
Loan Points
$3,444
Loan Closing Costs
$5,684
Total Acquisition Cost
$175,256
Initial Loan Funding
$131,184
Cash Required to Close
$44,072
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,072

Loan Terms
Initial Loan Funding
$131,184
Rehab Loan Funding
$41,000
Total Loan Commitment
$172,184
Points
$3,444
Loan Closing Costs
$5,684
Interest Carry
$8,681
Total Financing Cost
$17,809

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,148
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,148
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)
$1,869
Misc.
Total Loan Closing
$5,684

Residual
As Repaired Value (ARV)
$287,000
Sale Costs
%
$17,220
Property Taxes
%
$623
Property Insurance
%
$935
Interest Carry - Purchase Loan Funding
$6,887
Interest Carry - Rehab Loan Funding
$1,794
Net Exit Price
$259,541
Cash Investment
$44,072
Loan payoff
$172,184
Estimated Profit
$43,285
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.