302667

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
%
%
%
%

$47,330

Cash Investment

$47,262

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$177,590
Buyer's Premium
Purchase Closing Costs
$2,243
Loan Points
$3,729
Loan Closing Costs
$5,840
Total Acquisition Cost
$189,402
Initial Loan Funding
$142,072
Cash Required to Close
$47,330
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$47,330

Loan Terms
Initial Loan Funding
$142,072
Rehab Loan Funding
$44,400
Total Loan Commitment
$186,472
Points
$3,729
Loan Closing Costs
$5,840
Interest Carry
$9,401
Total Financing Cost
$18,970

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,243
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,243
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)
$2,025
Misc.
Total Loan Closing
$5,840

Residual
As Repaired Value (ARV)
$310,800
Sale Costs
%
$18,648
Property Taxes
%
$675
Property Insurance
%
$1,012
Interest Carry - Purchase Loan Funding
$7,459
Interest Carry - Rehab Loan Funding
$1,943
Net Exit Price
$281,064
Cash Investment
$47,330
Loan payoff
$186,472
Estimated Profit
$47,262
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.