249041

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
%
%
%
%

$44,140

Cash Investment

$45,158

Profit

102%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$168,490
Buyer's Premium
Purchase Closing Costs
$2,348
Loan Points
$3,538
Loan Closing Costs
$4,556
Total Acquisition Cost
$178,932
Initial Loan Funding
$134,792
Cash Required to Close
$44,140
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,140

Loan Terms
Initial Loan Funding
$134,792
Rehab Loan Funding
$42,100
Total Loan Commitment
$176,892
Points
$3,538
Loan Closing Costs
$4,556
Interest Carry
$8,918
Total Financing Cost
$17,013

Closing Costs
Deed/Transfer Tax - County
%
$168
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,179
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,348
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)
$741
Misc.
Total Loan Closing
$4,556

Residual
As Repaired Value (ARV)
$294,900
Sale Costs
%
$17,694
Property Taxes
%
$1,727
Property Insurance
%
$371
Interest Carry - Purchase Loan Funding
$7,077
Interest Carry - Rehab Loan Funding
$1,842
Net Exit Price
$266,190
Cash Investment
$44,140
Loan payoff
$176,892
Estimated Profit
$45,158
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.