248278

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
%
%
%
%

$42,858

Cash Investment

$43,733

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$163,700
Buyer's Premium
Purchase Closing Costs
$2,146
Loan Points
$3,437
Loan Closing Costs
$4,535
Total Acquisition Cost
$173,818
Initial Loan Funding
$130,960
Cash Required to Close
$42,858
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,858

Loan Terms
Initial Loan Funding
$130,960
Rehab Loan Funding
$40,900
Total Loan Commitment
$171,860
Points
$3,437
Loan Closing Costs
$4,535
Interest Carry
$8,665
Total Financing Cost
$16,637

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,146
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,146
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)
$720
Misc.
Total Loan Closing
$4,535

Residual
As Repaired Value (ARV)
$286,500
Sale Costs
%
$17,190
Property Taxes
%
$1,833
Property Insurance
%
$360
Interest Carry - Purchase Loan Funding
$6,875
Interest Carry - Rehab Loan Funding
$1,789
Net Exit Price
$258,452
Cash Investment
$42,858
Loan payoff
$171,860
Estimated Profit
$43,733
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.