302516

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
%
%
%
%

$45,389

Cash Investment

$44,848

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$169,480
Buyer's Premium
Purchase Closing Costs
$2,186
Loan Points
$3,560
Loan Closing Costs
$5,747
Total Acquisition Cost
$180,973
Initial Loan Funding
$135,584
Cash Required to Close
$45,389
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$45,389

Loan Terms
Initial Loan Funding
$135,584
Rehab Loan Funding
$42,400
Total Loan Commitment
$177,984
Points
$3,560
Loan Closing Costs
$5,747
Interest Carry
$8,973
Total Financing Cost
$18,280

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,186
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,186
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)
$1,932
Misc.
Total Loan Closing
$5,747

Residual
As Repaired Value (ARV)
$296,600
Sale Costs
%
$17,796
Property Taxes
%
$644
Property Insurance
%
$966
Interest Carry - Purchase Loan Funding
$7,118
Interest Carry - Rehab Loan Funding
$1,855
Net Exit Price
$268,221
Cash Investment
$45,389
Loan payoff
$177,984
Estimated Profit
$44,848
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.