249421

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
%
%
%
%

$43,010

Cash Investment

$43,569

Profit

101%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$161,780
Buyer's Premium
Purchase Closing Costs
$2,731
Loan Points
$3,396
Loan Closing Costs
$4,527
Total Acquisition Cost
$172,434
Initial Loan Funding
$129,424
Cash Required to Close
$43,010
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,010

Loan Terms
Initial Loan Funding
$129,424
Rehab Loan Funding
$40,400
Total Loan Commitment
$169,824
Points
$3,396
Loan Closing Costs
$4,527
Interest Carry
$8,562
Total Financing Cost
$16,486

Closing Costs
Deed/Transfer Tax - County
%
$599
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,132
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,731
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)
$712
Misc.
Total Loan Closing
$4,527

Residual
As Repaired Value (ARV)
$283,100
Sale Costs
%
$16,986
Property Taxes
%
$793
Property Insurance
%
$356
Interest Carry - Purchase Loan Funding
$6,795
Interest Carry - Rehab Loan Funding
$1,768
Net Exit Price
$256,403
Cash Investment
$43,010
Loan payoff
$169,824
Estimated Profit
$43,569
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.