248950

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
%
%
%
%

$40,468

Cash Investment

$40,615

Profit

100%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$153,410
Buyer's Premium
Purchase Closing Costs
$2,074
Loan Points
$3,223
Loan Closing Costs
$4,490
Total Acquisition Cost
$163,196
Initial Loan Funding
$122,728
Cash Required to Close
$40,468
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,468

Loan Terms
Initial Loan Funding
$122,728
Rehab Loan Funding
$38,400
Total Loan Commitment
$161,128
Points
$3,223
Loan Closing Costs
$4,490
Interest Carry
$8,123
Total Financing Cost
$15,836

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,074
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,074
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)
$675
Misc.
Total Loan Closing
$4,490

Residual
As Repaired Value (ARV)
$268,500
Sale Costs
%
$16,110
Property Taxes
%
$1,718
Property Insurance
%
$338
Interest Carry - Purchase Loan Funding
$6,443
Interest Carry - Rehab Loan Funding
$1,680
Net Exit Price
$242,211
Cash Investment
$40,468
Loan payoff
$161,128
Estimated Profit
$40,615
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.