243466

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
%
%
%
%

$41,473

Cash Investment

$42,725

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$157,740
Buyer's Premium
Purchase Closing Costs
$2,104
Loan Points
$3,312
Loan Closing Costs
$4,509
Total Acquisition Cost
$167,665
Initial Loan Funding
$126,192
Cash Required to Close
$41,473
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,473

Loan Terms
Initial Loan Funding
$126,192
Rehab Loan Funding
$39,400
Total Loan Commitment
$165,592
Points
$3,312
Loan Closing Costs
$4,509
Interest Carry
$8,349
Total Financing Cost
$16,170

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,104
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,104
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)
$276,000
Sale Costs
%
$16,560
Property Taxes
%
$954
Property Insurance
%
$347
Interest Carry - Purchase Loan Funding
$6,625
Interest Carry - Rehab Loan Funding
$1,724
Net Exit Price
$249,790
Cash Investment
$41,473
Loan payoff
$165,592
Estimated Profit
$42,725
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.