519985

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
%
%
%
%

$42,369

Cash Investment

$43,601

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$160,560
Buyer's Premium
Purchase Closing Costs
$2,365
Loan Points
$3,371
Loan Closing Costs
$4,521
Total Acquisition Cost
$170,817
Initial Loan Funding
$128,448
Cash Required to Close
$42,369
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,369

Loan Terms
Initial Loan Funding
$128,448
Rehab Loan Funding
$40,100
Total Loan Commitment
$168,548
Points
$3,371
Loan Closing Costs
$4,521
Interest Carry
$8,498
Total Financing Cost
$16,390

Closing Costs
Deed/Transfer Tax - County
%
$241
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,124
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,365
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)
$706
Misc.
Total Loan Closing
$4,521

Residual
As Repaired Value (ARV)
$281,000
Sale Costs
%
$16,860
Property Taxes
%
$771
Property Insurance
%
$353
Interest Carry - Purchase Loan Funding
$6,744
Interest Carry - Rehab Loan Funding
$1,754
Net Exit Price
$254,518
Cash Investment
$42,369
Loan payoff
$168,548
Estimated Profit
$43,601
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.