248945

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
%
%
%
%

$41,174

Cash Investment

$41,560

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$156,450
Buyer's Premium
Purchase Closing Costs
$2,095
Loan Points
$3,285
Loan Closing Costs
$4,503
Total Acquisition Cost
$166,334
Initial Loan Funding
$125,160
Cash Required to Close
$41,174
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,174

Loan Terms
Initial Loan Funding
$125,160
Rehab Loan Funding
$39,100
Total Loan Commitment
$164,260
Points
$3,285
Loan Closing Costs
$4,503
Interest Carry
$8,282
Total Financing Cost
$16,070

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,095
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,095
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)
$688
Misc.
Total Loan Closing
$4,503

Residual
As Repaired Value (ARV)
$273,800
Sale Costs
%
$16,428
Property Taxes
%
$1,752
Property Insurance
%
$344
Interest Carry - Purchase Loan Funding
$6,571
Interest Carry - Rehab Loan Funding
$1,711
Net Exit Price
$246,994
Cash Investment
$41,174
Loan payoff
$164,260
Estimated Profit
$41,560
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.