248914

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
%
%
%
%

$43,149

Cash Investment

$44,129

Profit

102%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$164,950
Buyer's Premium
Purchase Closing Costs
$2,155
Loan Points
$3,463
Loan Closing Costs
$4,541
Total Acquisition Cost
$175,109
Initial Loan Funding
$131,960
Cash Required to Close
$43,149
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,149

Loan Terms
Initial Loan Funding
$131,960
Rehab Loan Funding
$41,200
Total Loan Commitment
$173,160
Points
$3,463
Loan Closing Costs
$4,541
Interest Carry
$8,730
Total Financing Cost
$16,734

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,155
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,155
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)
$726
Misc.
Total Loan Closing
$4,541

Residual
As Repaired Value (ARV)
$288,700
Sale Costs
%
$17,322
Property Taxes
%
$1,847
Property Insurance
%
$363
Interest Carry - Purchase Loan Funding
$6,928
Interest Carry - Rehab Loan Funding
$1,803
Net Exit Price
$260,437
Cash Investment
$43,149
Loan payoff
$173,160
Estimated Profit
$44,129
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.