302621

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
%
%
%
%

$44,032

Cash Investment

$43,188

Profit

98%

Return On Equity

196%

Annualized ROE

Purchase Cost
Purchase Price
$163,810
Buyer's Premium
Purchase Closing Costs
$2,147
Loan Points
$3,441
Loan Closing Costs
$5,682
Total Acquisition Cost
$175,080
Initial Loan Funding
$131,048
Cash Required to Close
$44,032
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,032

Loan Terms
Initial Loan Funding
$131,048
Rehab Loan Funding
$41,000
Total Loan Commitment
$172,048
Points
$3,441
Loan Closing Costs
$5,682
Interest Carry
$8,674
Total Financing Cost
$17,797

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,147
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,147
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)
$1,867
Misc.
Total Loan Closing
$5,682

Residual
As Repaired Value (ARV)
$286,700
Sale Costs
%
$17,202
Property Taxes
%
$622
Property Insurance
%
$934
Interest Carry - Purchase Loan Funding
$6,880
Interest Carry - Rehab Loan Funding
$1,794
Net Exit Price
$259,268
Cash Investment
$44,032
Loan payoff
$172,048
Estimated Profit
$43,188
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.