242931

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
%
%
%
%

$42,049

Cash Investment

$43,454

Profit

103%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$160,210
Buyer's Premium
Purchase Closing Costs
$2,121
Loan Points
$3,365
Loan Closing Costs
$4,520
Total Acquisition Cost
$170,217
Initial Loan Funding
$128,168
Cash Required to Close
$42,049
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,049

Loan Terms
Initial Loan Funding
$128,168
Rehab Loan Funding
$40,100
Total Loan Commitment
$168,268
Points
$3,365
Loan Closing Costs
$4,520
Interest Carry
$8,483
Total Financing Cost
$16,368

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,121
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,121
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)
$705
Misc.
Total Loan Closing
$4,520

Residual
As Repaired Value (ARV)
$280,400
Sale Costs
%
$16,824
Property Taxes
%
$969
Property Insurance
%
$352
Interest Carry - Purchase Loan Funding
$6,729
Interest Carry - Rehab Loan Funding
$1,754
Net Exit Price
$253,771
Cash Investment
$42,049
Loan payoff
$168,268
Estimated Profit
$43,454
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.