519997

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
%
%
%
%

$44,874

Cash Investment

$43,016

Profit

96%

Return On Equity

192%

Annualized ROE

Purchase Cost
Purchase Price
$165,260
Buyer's Premium
Purchase Closing Costs
$3,809
Loan Points
$3,470
Loan Closing Costs
$4,542
Total Acquisition Cost
$177,082
Initial Loan Funding
$132,208
Cash Required to Close
$44,874
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,874

Loan Terms
Initial Loan Funding
$132,208
Rehab Loan Funding
$41,300
Total Loan Commitment
$173,508
Points
$3,470
Loan Closing Costs
$4,542
Interest Carry
$8,748
Total Financing Cost
$16,760

Closing Costs
Deed/Transfer Tax - County
%
$1,653
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,157
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,809
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)
$727
Misc.
Total Loan Closing
$4,542

Residual
As Repaired Value (ARV)
$289,200
Sale Costs
%
$17,352
Property Taxes
%
$1,339
Property Insurance
%
$364
Interest Carry - Purchase Loan Funding
$6,941
Interest Carry - Rehab Loan Funding
$1,807
Net Exit Price
$261,398
Cash Investment
$44,874
Loan payoff
$173,508
Estimated Profit
$43,016
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.