248804

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
%
%
%
%

$42,763

Cash Investment

$43,626

Profit

102%

Return On Equity

204%

Annualized ROE

Purchase Cost
Purchase Price
$163,290
Buyer's Premium
Purchase Closing Costs
$2,143
Loan Points
$3,429
Loan Closing Costs
$4,533
Total Acquisition Cost
$173,395
Initial Loan Funding
$130,632
Cash Required to Close
$42,763
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$42,763

Loan Terms
Initial Loan Funding
$130,632
Rehab Loan Funding
$40,800
Total Loan Commitment
$171,432
Points
$3,429
Loan Closing Costs
$4,533
Interest Carry
$8,643
Total Financing Cost
$16,605

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,143
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,143
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)
$718
Misc.
Total Loan Closing
$4,533

Residual
As Repaired Value (ARV)
$285,800
Sale Costs
%
$17,148
Property Taxes
%
$1,829
Property Insurance
%
$359
Interest Carry - Purchase Loan Funding
$6,858
Interest Carry - Rehab Loan Funding
$1,785
Net Exit Price
$257,821
Cash Investment
$42,763
Loan payoff
$171,432
Estimated Profit
$43,626
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.