242790

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
%
%
%
%

$43,151

Cash Investment

$44,967

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$164,960
Buyer's Premium
Purchase Closing Costs
$2,155
Loan Points
$3,463
Loan Closing Costs
$4,541
Total Acquisition Cost
$175,119
Initial Loan Funding
$131,968
Cash Required to Close
$43,151
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,151

Loan Terms
Initial Loan Funding
$131,968
Rehab Loan Funding
$41,200
Total Loan Commitment
$173,168
Points
$3,463
Loan Closing Costs
$4,541
Interest Carry
$8,731
Total Financing Cost
$16,735

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,155
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,155
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)
$726
Misc.
Total Loan Closing
$4,541

Residual
As Repaired Value (ARV)
$288,700
Sale Costs
%
$17,322
Property Taxes
%
$998
Property Insurance
%
$363
Interest Carry - Purchase Loan Funding
$6,928
Interest Carry - Rehab Loan Funding
$1,803
Net Exit Price
$261,286
Cash Investment
$43,151
Loan payoff
$173,168
Estimated Profit
$44,967
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.