519990

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
%
%
%
%

$44,713

Cash Investment

$46,591

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$170,580
Buyer's Premium
Purchase Closing Costs
$2,450
Loan Points
$3,581
Loan Closing Costs
$4,566
Total Acquisition Cost
$181,177
Initial Loan Funding
$136,464
Cash Required to Close
$44,713
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,713

Loan Terms
Initial Loan Funding
$136,464
Rehab Loan Funding
$42,600
Total Loan Commitment
$179,064
Points
$3,581
Loan Closing Costs
$4,566
Interest Carry
$9,028
Total Financing Cost
$17,175

Closing Costs
Deed/Transfer Tax - County
%
$256
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,194
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,450
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)
$751
Misc.
Total Loan Closing
$4,566

Residual
As Repaired Value (ARV)
$298,500
Sale Costs
%
$17,910
Property Taxes
%
$819
Property Insurance
%
$375
Interest Carry - Purchase Loan Funding
$7,164
Interest Carry - Rehab Loan Funding
$1,864
Net Exit Price
$270,368
Cash Investment
$44,713
Loan payoff
$179,064
Estimated Profit
$46,591
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.