242336

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
%
%
%
%

$40,473

Cash Investment

$41,383

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$153,430
Buyer's Premium
Purchase Closing Costs
$2,074
Loan Points
$3,223
Loan Closing Costs
$4,490
Total Acquisition Cost
$163,217
Initial Loan Funding
$122,744
Cash Required to Close
$40,473
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,473

Loan Terms
Initial Loan Funding
$122,744
Rehab Loan Funding
$38,400
Total Loan Commitment
$161,144
Points
$3,223
Loan Closing Costs
$4,490
Interest Carry
$8,124
Total Financing Cost
$15,837

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,074
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,074
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)
$675
Misc.
Total Loan Closing
$4,490

Residual
As Repaired Value (ARV)
$268,500
Sale Costs
%
$16,110
Property Taxes
%
$928
Property Insurance
%
$338
Interest Carry - Purchase Loan Funding
$6,444
Interest Carry - Rehab Loan Funding
$1,680
Net Exit Price
$243,000
Cash Investment
$40,473
Loan payoff
$161,144
Estimated Profit
$41,383
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.