249049

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
%
%
%
%

$41,387

Cash Investment

$41,855

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$157,370
Buyer's Premium
Purchase Closing Costs
$2,102
Loan Points
$3,304
Loan Closing Costs
$4,507
Total Acquisition Cost
$167,283
Initial Loan Funding
$125,896
Cash Required to Close
$41,387
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,387

Loan Terms
Initial Loan Funding
$125,896
Rehab Loan Funding
$39,300
Total Loan Commitment
$165,196
Points
$3,304
Loan Closing Costs
$4,507
Interest Carry
$8,329
Total Financing Cost
$16,140

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,102
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,102
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)
$692
Misc.
Total Loan Closing
$4,507

Residual
As Repaired Value (ARV)
$275,400
Sale Costs
%
$16,524
Property Taxes
%
$1,763
Property Insurance
%
$346
Interest Carry - Purchase Loan Funding
$6,610
Interest Carry - Rehab Loan Funding
$1,719
Net Exit Price
$248,438
Cash Investment
$41,387
Loan payoff
$165,196
Estimated Profit
$41,855
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.