302689

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
%
%
%
%

$41,529

Cash Investment

$40,206

Profit

97%

Return On Equity

194%

Annualized ROE

Purchase Cost
Purchase Price
$153,360
Buyer's Premium
Purchase Closing Costs
$2,074
Loan Points
$3,220
Loan Closing Costs
$5,563
Total Acquisition Cost
$164,217
Initial Loan Funding
$122,688
Cash Required to Close
$41,529
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,529

Loan Terms
Initial Loan Funding
$122,688
Rehab Loan Funding
$38,300
Total Loan Commitment
$160,988
Points
$3,220
Loan Closing Costs
$5,563
Interest Carry
$8,117
Total Financing Cost
$16,900

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,074
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,074
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)
$1,748
Misc.
Total Loan Closing
$5,563

Residual
As Repaired Value (ARV)
$268,400
Sale Costs
%
$16,104
Property Taxes
%
$583
Property Insurance
%
$874
Interest Carry - Purchase Loan Funding
$6,441
Interest Carry - Rehab Loan Funding
$1,676
Net Exit Price
$242,722
Cash Investment
$41,529
Loan payoff
$160,988
Estimated Profit
$40,206
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.