249047

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
%
%
%
%

$43,931

Cash Investment

$44,985

Profit

102%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$168,310
Buyer's Premium
Purchase Closing Costs
$2,178
Loan Points
$3,535
Loan Closing Costs
$4,556
Total Acquisition Cost
$178,579
Initial Loan Funding
$134,648
Cash Required to Close
$43,931
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,931

Loan Terms
Initial Loan Funding
$134,648
Rehab Loan Funding
$42,100
Total Loan Commitment
$176,748
Points
$3,535
Loan Closing Costs
$4,556
Interest Carry
$8,911
Total Financing Cost
$17,001

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,178
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,178
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)
$294,500
Sale Costs
%
$17,670
Property Taxes
%
$1,885
Property Insurance
%
$370
Interest Carry - Purchase Loan Funding
$7,069
Interest Carry - Rehab Loan Funding
$1,842
Net Exit Price
$265,664
Cash Investment
$43,931
Loan payoff
$176,748
Estimated Profit
$44,985
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.