242572

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
%
%
%
%

$42,872

Cash Investment

$44,606

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$163,760
Buyer's Premium
Purchase Closing Costs
$2,146
Loan Points
$3,438
Loan Closing Costs
$4,536
Total Acquisition Cost
$173,880
Initial Loan Funding
$131,008
Cash Required to Close
$42,872
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,872

Loan Terms
Initial Loan Funding
$131,008
Rehab Loan Funding
$40,900
Total Loan Commitment
$171,908
Points
$3,438
Loan Closing Costs
$4,536
Interest Carry
$8,667
Total Financing Cost
$16,641

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,146
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,146
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)
$721
Misc.
Total Loan Closing
$4,536

Residual
As Repaired Value (ARV)
$286,600
Sale Costs
%
$17,196
Property Taxes
%
$991
Property Insurance
%
$360
Interest Carry - Purchase Loan Funding
$6,878
Interest Carry - Rehab Loan Funding
$1,789
Net Exit Price
$259,386
Cash Investment
$42,872
Loan payoff
$171,908
Estimated Profit
$44,606
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.