249103

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
%
%
%
%

$43,375

Cash Investment

$44,357

Profit

102%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$165,920
Buyer's Premium
Purchase Closing Costs
$2,161
Loan Points
$3,485
Loan Closing Costs
$4,545
Total Acquisition Cost
$176,111
Initial Loan Funding
$132,736
Cash Required to Close
$43,375
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,375

Loan Terms
Initial Loan Funding
$132,736
Rehab Loan Funding
$41,500
Total Loan Commitment
$174,236
Points
$3,485
Loan Closing Costs
$4,545
Interest Carry
$8,784
Total Financing Cost
$16,814

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,161
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,161
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)
$730
Misc.
Total Loan Closing
$4,545

Residual
As Repaired Value (ARV)
$290,400
Sale Costs
%
$17,424
Property Taxes
%
$1,858
Property Insurance
%
$365
Interest Carry - Purchase Loan Funding
$6,969
Interest Carry - Rehab Loan Funding
$1,816
Net Exit Price
$261,968
Cash Investment
$43,375
Loan payoff
$174,236
Estimated Profit
$44,357
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.