248803

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
%
%
%
%

$44,395

Cash Investment

$45,578

Profit

103%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$170,310
Buyer's Premium
Purchase Closing Costs
$2,192
Loan Points
$3,577
Loan Closing Costs
$4,564
Total Acquisition Cost
$180,643
Initial Loan Funding
$136,248
Cash Required to Close
$44,395
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,395

Loan Terms
Initial Loan Funding
$136,248
Rehab Loan Funding
$42,600
Total Loan Commitment
$178,848
Points
$3,577
Loan Closing Costs
$4,564
Interest Carry
$9,017
Total Financing Cost
$17,158

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,192
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,192
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)
$749
Misc.
Total Loan Closing
$4,564

Residual
As Repaired Value (ARV)
$298,000
Sale Costs
%
$17,880
Property Taxes
%
$1,907
Property Insurance
%
$375
Interest Carry - Purchase Loan Funding
$7,153
Interest Carry - Rehab Loan Funding
$1,864
Net Exit Price
$268,821
Cash Investment
$44,395
Loan payoff
$178,848
Estimated Profit
$45,578
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.