242952

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
%
%
%
%

$39,972

Cash Investment

$40,766

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$151,280
Buyer's Premium
Purchase Closing Costs
$2,059
Loan Points
$3,176
Loan Closing Costs
$4,481
Total Acquisition Cost
$160,996
Initial Loan Funding
$121,024
Cash Required to Close
$39,972
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,972

Loan Terms
Initial Loan Funding
$121,024
Rehab Loan Funding
$37,800
Total Loan Commitment
$158,824
Points
$3,176
Loan Closing Costs
$4,481
Interest Carry
$8,008
Total Financing Cost
$15,665

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,059
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,059
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)
$666
Misc.
Total Loan Closing
$4,481

Residual
As Repaired Value (ARV)
$264,700
Sale Costs
%
$15,882
Property Taxes
%
$915
Property Insurance
%
$333
Interest Carry - Purchase Loan Funding
$6,354
Interest Carry - Rehab Loan Funding
$1,654
Net Exit Price
$239,562
Cash Investment
$39,972
Loan payoff
$158,824
Estimated Profit
$40,766
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.