483728

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
%
%
%
%

$43,781

Cash Investment

$45,477

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$167,670
Buyer's Premium
Purchase Closing Costs
$2,174
Loan Points
$3,521
Loan Closing Costs
$4,553
Total Acquisition Cost
$177,917
Initial Loan Funding
$134,136
Cash Required to Close
$43,781
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,781

Loan Terms
Initial Loan Funding
$134,136
Rehab Loan Funding
$41,900
Total Loan Commitment
$176,036
Points
$3,521
Loan Closing Costs
$4,553
Interest Carry
$8,875
Total Financing Cost
$16,949

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,174
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,174
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)
$738
Misc.
Total Loan Closing
$4,553

Residual
As Repaired Value (ARV)
$293,400
Sale Costs
%
$17,604
Property Taxes
%
$1,258
Property Insurance
%
$369
Interest Carry - Purchase Loan Funding
$7,042
Interest Carry - Rehab Loan Funding
$1,833
Net Exit Price
$265,294
Cash Investment
$43,781
Loan payoff
$176,036
Estimated Profit
$45,477
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.