242386

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
%
%
%
%

$41,366

Cash Investment

$42,575

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$157,280
Buyer's Premium
Purchase Closing Costs
$2,101
Loan Points
$3,302
Loan Closing Costs
$4,507
Total Acquisition Cost
$167,190
Initial Loan Funding
$125,824
Cash Required to Close
$41,366
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,366

Loan Terms
Initial Loan Funding
$125,824
Rehab Loan Funding
$39,300
Total Loan Commitment
$165,124
Points
$3,302
Loan Closing Costs
$4,507
Interest Carry
$8,325
Total Financing Cost
$16,135

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,101
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,101
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)
$692
Misc.
Total Loan Closing
$4,507

Residual
As Repaired Value (ARV)
$275,200
Sale Costs
%
$16,512
Property Taxes
%
$952
Property Insurance
%
$346
Interest Carry - Purchase Loan Funding
$6,606
Interest Carry - Rehab Loan Funding
$1,719
Net Exit Price
$249,065
Cash Investment
$41,366
Loan payoff
$165,124
Estimated Profit
$42,575
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.