248264

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
%
%
%
%

$42,559

Cash Investment

$43,287

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$162,410
Buyer's Premium
Purchase Closing Costs
$2,137
Loan Points
$3,411
Loan Closing Costs
$4,530
Total Acquisition Cost
$172,487
Initial Loan Funding
$129,928
Cash Required to Close
$42,559
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,559

Loan Terms
Initial Loan Funding
$129,928
Rehab Loan Funding
$40,600
Total Loan Commitment
$170,528
Points
$3,411
Loan Closing Costs
$4,530
Interest Carry
$8,597
Total Financing Cost
$16,538

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,137
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,137
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)
$715
Misc.
Total Loan Closing
$4,530

Residual
As Repaired Value (ARV)
$284,200
Sale Costs
%
$17,052
Property Taxes
%
$1,819
Property Insurance
%
$357
Interest Carry - Purchase Loan Funding
$6,821
Interest Carry - Rehab Loan Funding
$1,776
Net Exit Price
$256,374
Cash Investment
$42,559
Loan payoff
$170,528
Estimated Profit
$43,287
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.