249119

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
%
%
%
%

$40,911

Cash Investment

$42,093

Profit

103%

Return On Equity

206%

Annualized ROE

Purchase Cost
Purchase Price
$155,320
Buyer's Premium
Purchase Closing Costs
$2,087
Loan Points
$3,261
Loan Closing Costs
$4,498
Total Acquisition Cost
$165,167
Initial Loan Funding
$124,256
Cash Required to Close
$40,911
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,911

Loan Terms
Initial Loan Funding
$124,256
Rehab Loan Funding
$38,800
Total Loan Commitment
$163,056
Points
$3,261
Loan Closing Costs
$4,498
Interest Carry
$8,221
Total Financing Cost
$15,980

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,087
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,087
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)
$683
Misc.
Total Loan Closing
$4,498

Residual
As Repaired Value (ARV)
$271,800
Sale Costs
%
$16,308
Property Taxes
%
$870
Property Insurance
%
$342
Interest Carry - Purchase Loan Funding
$6,523
Interest Carry - Rehab Loan Funding
$1,698
Net Exit Price
$246,060
Cash Investment
$40,911
Loan payoff
$163,056
Estimated Profit
$42,093
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.