249005

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
%
%
%
%

$41,299

Cash Investment

$41,715

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$156,990
Buyer's Premium
Purchase Closing Costs
$2,099
Loan Points
$3,296
Loan Closing Costs
$4,506
Total Acquisition Cost
$166,891
Initial Loan Funding
$125,592
Cash Required to Close
$41,299
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,299

Loan Terms
Initial Loan Funding
$125,592
Rehab Loan Funding
$39,200
Total Loan Commitment
$164,792
Points
$3,296
Loan Closing Costs
$4,506
Interest Carry
$8,309
Total Financing Cost
$16,110

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,099
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,099
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)
$691
Misc.
Total Loan Closing
$4,506

Residual
As Repaired Value (ARV)
$274,700
Sale Costs
%
$16,482
Property Taxes
%
$1,758
Property Insurance
%
$345
Interest Carry - Purchase Loan Funding
$6,594
Interest Carry - Rehab Loan Funding
$1,715
Net Exit Price
$247,806
Cash Investment
$41,299
Loan payoff
$164,792
Estimated Profit
$41,715
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.