249157

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
%
%
%
%

$41,745

Cash Investment

$42,300

Profit

101%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$158,910
Buyer's Premium
Purchase Closing Costs
$2,112
Loan Points
$3,337
Loan Closing Costs
$4,514
Total Acquisition Cost
$168,873
Initial Loan Funding
$127,128
Cash Required to Close
$41,745
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$41,745

Loan Terms
Initial Loan Funding
$127,128
Rehab Loan Funding
$39,700
Total Loan Commitment
$166,828
Points
$3,337
Loan Closing Costs
$4,514
Interest Carry
$8,411
Total Financing Cost
$16,262

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,112
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,112
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)
$699
Misc.
Total Loan Closing
$4,514

Residual
As Repaired Value (ARV)
$278,100
Sale Costs
%
$16,686
Property Taxes
%
$1,780
Property Insurance
%
$350
Interest Carry - Purchase Loan Funding
$6,674
Interest Carry - Rehab Loan Funding
$1,737
Net Exit Price
$250,874
Cash Investment
$41,745
Loan payoff
$166,828
Estimated Profit
$42,300
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.