249205

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
%
%
%
%

$40,641

Cash Investment

$40,918

Profit

101%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$154,160
Buyer's Premium
Purchase Closing Costs
$2,079
Loan Points
$3,237
Loan Closing Costs
$4,493
Total Acquisition Cost
$163,969
Initial Loan Funding
$123,328
Cash Required to Close
$40,641
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,641

Loan Terms
Initial Loan Funding
$123,328
Rehab Loan Funding
$38,500
Total Loan Commitment
$161,828
Points
$3,237
Loan Closing Costs
$4,493
Interest Carry
$8,159
Total Financing Cost
$15,889

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,079
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,079
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)
$678
Misc.
Total Loan Closing
$4,493

Residual
As Repaired Value (ARV)
$269,800
Sale Costs
%
$16,188
Property Taxes
%
$1,727
Property Insurance
%
$339
Interest Carry - Purchase Loan Funding
$6,475
Interest Carry - Rehab Loan Funding
$1,684
Net Exit Price
$243,387
Cash Investment
$40,641
Loan payoff
$161,828
Estimated Profit
$40,918
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.