302593

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
%
%
%
%

$44,684

Cash Investment

$44,003

Profit

99%

Return On Equity

197%

Annualized ROE

Purchase Cost
Purchase Price
$166,540
Buyer's Premium
Purchase Closing Costs
$2,166
Loan Points
$3,497
Loan Closing Costs
$5,714
Total Acquisition Cost
$177,916
Initial Loan Funding
$133,232
Cash Required to Close
$44,684
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,684

Loan Terms
Initial Loan Funding
$133,232
Rehab Loan Funding
$41,600
Total Loan Commitment
$174,832
Points
$3,497
Loan Closing Costs
$5,714
Interest Carry
$8,815
Total Financing Cost
$18,025

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,166
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,166
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)
$1,899
Misc.
Total Loan Closing
$5,714

Residual
As Repaired Value (ARV)
$291,400
Sale Costs
%
$17,484
Property Taxes
%
$633
Property Insurance
%
$949
Interest Carry - Purchase Loan Funding
$6,995
Interest Carry - Rehab Loan Funding
$1,820
Net Exit Price
$263,519
Cash Investment
$44,684
Loan payoff
$174,832
Estimated Profit
$44,003
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.