242515

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
%
%
%
%

$41,498

Cash Investment

$42,699

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$157,840
Buyer's Premium
Purchase Closing Costs
$2,105
Loan Points
$3,315
Loan Closing Costs
$4,509
Total Acquisition Cost
$167,770
Initial Loan Funding
$126,272
Cash Required to Close
$41,498
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,498

Loan Terms
Initial Loan Funding
$126,272
Rehab Loan Funding
$39,500
Total Loan Commitment
$165,772
Points
$3,315
Loan Closing Costs
$4,509
Interest Carry
$8,357
Total Financing Cost
$16,182

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,105
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,105
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)
$694
Misc.
Total Loan Closing
$4,509

Residual
As Repaired Value (ARV)
$276,200
Sale Costs
%
$16,572
Property Taxes
%
$955
Property Insurance
%
$347
Interest Carry - Purchase Loan Funding
$6,629
Interest Carry - Rehab Loan Funding
$1,728
Net Exit Price
$249,968
Cash Investment
$41,498
Loan payoff
$165,772
Estimated Profit
$42,699
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.