302679

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
%
%
%
%

$43,976

Cash Investment

$43,168

Profit

98%

Return On Equity

196%

Annualized ROE

Purchase Cost
Purchase Price
$163,580
Buyer's Premium
Purchase Closing Costs
$2,145
Loan Points
$3,435
Loan Closing Costs
$5,680
Total Acquisition Cost
$174,840
Initial Loan Funding
$130,864
Cash Required to Close
$43,976
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,976

Loan Terms
Initial Loan Funding
$130,864
Rehab Loan Funding
$40,900
Total Loan Commitment
$171,764
Points
$3,435
Loan Closing Costs
$5,680
Interest Carry
$8,660
Total Financing Cost
$17,775

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,145
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,145
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)
$1,865
Misc.
Total Loan Closing
$5,680

Residual
As Repaired Value (ARV)
$286,300
Sale Costs
%
$17,178
Property Taxes
%
$622
Property Insurance
%
$932
Interest Carry - Purchase Loan Funding
$6,870
Interest Carry - Rehab Loan Funding
$1,789
Net Exit Price
$258,908
Cash Investment
$43,976
Loan payoff
$171,764
Estimated Profit
$43,168
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.