249713

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
%
%
%
%

$40,704

Cash Investment

$40,989

Profit

101%

Return On Equity

201%

Annualized ROE

Purchase Cost
Purchase Price
$154,430
Buyer's Premium
Purchase Closing Costs
$2,081
Loan Points
$3,243
Loan Closing Costs
$4,494
Total Acquisition Cost
$164,248
Initial Loan Funding
$123,544
Cash Required to Close
$40,704
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$40,704

Loan Terms
Initial Loan Funding
$123,544
Rehab Loan Funding
$38,600
Total Loan Commitment
$162,144
Points
$3,243
Loan Closing Costs
$4,494
Interest Carry
$8,175
Total Financing Cost
$15,912

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,081
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,081
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)
$679
Misc.
Total Loan Closing
$4,494

Residual
As Repaired Value (ARV)
$270,300
Sale Costs
%
$16,218
Property Taxes
%
$1,730
Property Insurance
%
$340
Interest Carry - Purchase Loan Funding
$6,486
Interest Carry - Rehab Loan Funding
$1,689
Net Exit Price
$243,838
Cash Investment
$40,704
Loan payoff
$162,144
Estimated Profit
$40,989
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.