249261

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
%
%
%
%

$40,582

Cash Investment

$40,730

Profit

100%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$153,900
Buyer's Premium
Purchase Closing Costs
$2,077
Loan Points
$3,232
Loan Closing Costs
$4,492
Total Acquisition Cost
$163,702
Initial Loan Funding
$123,120
Cash Required to Close
$40,582
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,582

Loan Terms
Initial Loan Funding
$123,120
Rehab Loan Funding
$38,500
Total Loan Commitment
$161,620
Points
$3,232
Loan Closing Costs
$4,492
Interest Carry
$8,148
Total Financing Cost
$15,873

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,077
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,077
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)
$677
Misc.
Total Loan Closing
$4,492

Residual
As Repaired Value (ARV)
$269,300
Sale Costs
%
$16,158
Property Taxes
%
$1,724
Property Insurance
%
$339
Interest Carry - Purchase Loan Funding
$6,464
Interest Carry - Rehab Loan Funding
$1,684
Net Exit Price
$242,932
Cash Investment
$40,582
Loan payoff
$161,620
Estimated Profit
$40,730
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.