461100

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
%
%
%
%

$42,684

Cash Investment

$43,536

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$162,950
Buyer's Premium
Purchase Closing Costs
$2,141
Loan Points
$3,421
Loan Closing Costs
$4,532
Total Acquisition Cost
$173,044
Initial Loan Funding
$130,360
Cash Required to Close
$42,684
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,684

Loan Terms
Initial Loan Funding
$130,360
Rehab Loan Funding
$40,700
Total Loan Commitment
$171,060
Points
$3,421
Loan Closing Costs
$4,532
Interest Carry
$8,625
Total Financing Cost
$16,578

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,141
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,141
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)
$717
Misc.
Total Loan Closing
$4,532

Residual
As Repaired Value (ARV)
$285,200
Sale Costs
%
$17,112
Property Taxes
%
$1,825
Property Insurance
%
$358
Interest Carry - Purchase Loan Funding
$6,844
Interest Carry - Rehab Loan Funding
$1,781
Net Exit Price
$257,280
Cash Investment
$42,684
Loan payoff
$171,060
Estimated Profit
$43,536
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.