243953

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
%
%
%
%

$41,795

Cash Investment

$43,162

Profit

103%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$159,120
Buyer's Premium
Purchase Closing Costs
$2,114
Loan Points
$3,342
Loan Closing Costs
$4,515
Total Acquisition Cost
$169,091
Initial Loan Funding
$127,296
Cash Required to Close
$41,795
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,795

Loan Terms
Initial Loan Funding
$127,296
Rehab Loan Funding
$39,800
Total Loan Commitment
$167,096
Points
$3,342
Loan Closing Costs
$4,515
Interest Carry
$8,424
Total Financing Cost
$16,281

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,114
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,114
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)
$700
Misc.
Total Loan Closing
$4,515

Residual
As Repaired Value (ARV)
$278,500
Sale Costs
%
$16,710
Property Taxes
%
$963
Property Insurance
%
$350
Interest Carry - Purchase Loan Funding
$6,683
Interest Carry - Rehab Loan Funding
$1,741
Net Exit Price
$252,053
Cash Investment
$41,795
Loan payoff
$167,096
Estimated Profit
$43,162
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.