249490

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
%
%
%
%

$43,835

Cash Investment

$44,575

Profit

102%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$165,270
Buyer's Premium
Purchase Closing Costs
$2,768
Loan Points
$3,470
Loan Closing Costs
$4,542
Total Acquisition Cost
$176,051
Initial Loan Funding
$132,216
Cash Required to Close
$43,835
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,835

Loan Terms
Initial Loan Funding
$132,216
Rehab Loan Funding
$41,300
Total Loan Commitment
$173,516
Points
$3,470
Loan Closing Costs
$4,542
Interest Carry
$8,748
Total Financing Cost
$16,761

Closing Costs
Deed/Transfer Tax - County
%
$611
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,157
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,768
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)
$727
Misc.
Total Loan Closing
$4,542

Residual
As Repaired Value (ARV)
$289,200
Sale Costs
%
$17,352
Property Taxes
%
$810
Property Insurance
%
$364
Interest Carry - Purchase Loan Funding
$6,941
Interest Carry - Rehab Loan Funding
$1,807
Net Exit Price
$261,926
Cash Investment
$43,835
Loan payoff
$173,516
Estimated Profit
$44,575
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.