303010

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
%
%
%
%

$43,044

Cash Investment

$45,212

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$164,500
Buyer's Premium
Purchase Closing Costs
$2,152
Loan Points
$3,454
Loan Closing Costs
$4,539
Total Acquisition Cost
$174,644
Initial Loan Funding
$131,600
Cash Required to Close
$43,044
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,044

Loan Terms
Initial Loan Funding
$131,600
Rehab Loan Funding
$41,100
Total Loan Commitment
$172,700
Points
$3,454
Loan Closing Costs
$4,539
Interest Carry
$8,707
Total Financing Cost
$16,700

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,152
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,152
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)
$724
Misc.
Total Loan Closing
$4,539

Residual
As Repaired Value (ARV)
$287,900
Sale Costs
%
$17,274
Property Taxes
%
$600
Property Insurance
%
$362
Interest Carry - Purchase Loan Funding
$6,909
Interest Carry - Rehab Loan Funding
$1,798
Net Exit Price
$260,957
Cash Investment
$43,044
Loan payoff
$172,700
Estimated Profit
$45,212
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.