463477

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
%
%
%
%

$44,293

Cash Investment

$46,043

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$168,780
Buyer's Premium
Purchase Closing Costs
$2,435
Loan Points
$3,544
Loan Closing Costs
$4,558
Total Acquisition Cost
$179,317
Initial Loan Funding
$135,024
Cash Required to Close
$44,293
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,293

Loan Terms
Initial Loan Funding
$135,024
Rehab Loan Funding
$42,200
Total Loan Commitment
$177,224
Points
$3,544
Loan Closing Costs
$4,558
Interest Carry
$8,935
Total Financing Cost
$17,037

Closing Costs
Deed/Transfer Tax - County
%
$253
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,181
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,435
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)
$743
Misc.
Total Loan Closing
$4,558

Residual
As Repaired Value (ARV)
$295,400
Sale Costs
%
$17,724
Property Taxes
%
$810
Property Insurance
%
$371
Interest Carry - Purchase Loan Funding
$7,089
Interest Carry - Rehab Loan Funding
$1,846
Net Exit Price
$267,560
Cash Investment
$44,293
Loan payoff
$177,224
Estimated Profit
$46,043
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.