302698

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
%
%
%
%

$42,082

Cash Investment

$40,819

Profit

97%

Return On Equity

194%

Annualized ROE

Purchase Cost
Purchase Price
$155,670
Buyer's Premium
Purchase Closing Costs
$2,090
Loan Points
$3,269
Loan Closing Costs
$5,590
Total Acquisition Cost
$166,618
Initial Loan Funding
$124,536
Cash Required to Close
$42,082
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,082

Loan Terms
Initial Loan Funding
$124,536
Rehab Loan Funding
$38,900
Total Loan Commitment
$163,436
Points
$3,269
Loan Closing Costs
$5,590
Interest Carry
$8,240
Total Financing Cost
$17,098

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,090
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,090
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)
$1,775
Misc.
Total Loan Closing
$5,590

Residual
As Repaired Value (ARV)
$272,400
Sale Costs
%
$16,344
Property Taxes
%
$592
Property Insurance
%
$887
Interest Carry - Purchase Loan Funding
$6,538
Interest Carry - Rehab Loan Funding
$1,702
Net Exit Price
$246,337
Cash Investment
$42,082
Loan payoff
$163,436
Estimated Profit
$40,819
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.