302877

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
%
%
%
%

$42,777

Cash Investment

$44,888

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$163,350
Buyer's Premium
Purchase Closing Costs
$2,143
Loan Points
$3,430
Loan Closing Costs
$4,534
Total Acquisition Cost
$173,457
Initial Loan Funding
$130,680
Cash Required to Close
$42,777
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,777

Loan Terms
Initial Loan Funding
$130,680
Rehab Loan Funding
$40,800
Total Loan Commitment
$171,480
Points
$3,430
Loan Closing Costs
$4,534
Interest Carry
$8,646
Total Financing Cost
$16,609

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,143
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,143
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)
$719
Misc.
Total Loan Closing
$4,534

Residual
As Repaired Value (ARV)
$285,900
Sale Costs
%
$17,154
Property Taxes
%
$596
Property Insurance
%
$359
Interest Carry - Purchase Loan Funding
$6,861
Interest Carry - Rehab Loan Funding
$1,785
Net Exit Price
$259,145
Cash Investment
$42,777
Loan payoff
$171,480
Estimated Profit
$44,888
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.