302869

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
%
%
%
%

$42,269

Cash Investment

$44,109

Profit

104%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$161,160
Buyer's Premium
Purchase Closing Costs
$2,128
Loan Points
$3,385
Loan Closing Costs
$4,524
Total Acquisition Cost
$171,197
Initial Loan Funding
$128,928
Cash Required to Close
$42,269
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,269

Loan Terms
Initial Loan Funding
$128,928
Rehab Loan Funding
$40,300
Total Loan Commitment
$169,228
Points
$3,385
Loan Closing Costs
$4,524
Interest Carry
$8,532
Total Financing Cost
$16,441

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,128
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,128
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)
$709
Misc.
Total Loan Closing
$4,524

Residual
As Repaired Value (ARV)
$282,000
Sale Costs
%
$16,920
Property Taxes
%
$588
Property Insurance
%
$355
Interest Carry - Purchase Loan Funding
$6,769
Interest Carry - Rehab Loan Funding
$1,763
Net Exit Price
$255,605
Cash Investment
$42,269
Loan payoff
$169,228
Estimated Profit
$44,109
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.