302543

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
%
%
%
%

$43,789

Cash Investment

$42,912

Profit

98%

Return On Equity

196%

Annualized ROE

Purchase Cost
Purchase Price
$162,800
Buyer's Premium
Purchase Closing Costs
$2,140
Loan Points
$3,419
Loan Closing Costs
$5,671
Total Acquisition Cost
$174,029
Initial Loan Funding
$130,240
Cash Required to Close
$43,789
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,789

Loan Terms
Initial Loan Funding
$130,240
Rehab Loan Funding
$40,700
Total Loan Commitment
$170,940
Points
$3,419
Loan Closing Costs
$5,671
Interest Carry
$8,618
Total Financing Cost
$17,708

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,140
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,140
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)
$1,856
Misc.
Total Loan Closing
$5,671

Residual
As Repaired Value (ARV)
$284,900
Sale Costs
%
$17,094
Property Taxes
%
$619
Property Insurance
%
$928
Interest Carry - Purchase Loan Funding
$6,838
Interest Carry - Rehab Loan Funding
$1,781
Net Exit Price
$257,641
Cash Investment
$43,789
Loan payoff
$170,940
Estimated Profit
$42,912
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.