249765

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
%
%
%
%

$43,922

Cash Investment

$45,028

Profit

103%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$168,270
Buyer's Premium
Purchase Closing Costs
$2,178
Loan Points
$3,534
Loan Closing Costs
$4,555
Total Acquisition Cost
$178,538
Initial Loan Funding
$134,616
Cash Required to Close
$43,922
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$43,922

Loan Terms
Initial Loan Funding
$134,616
Rehab Loan Funding
$42,100
Total Loan Commitment
$176,716
Points
$3,534
Loan Closing Costs
$4,555
Interest Carry
$8,909
Total Financing Cost
$16,999

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,178
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,178
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)
$740
Misc.
Total Loan Closing
$4,555

Residual
As Repaired Value (ARV)
$294,500
Sale Costs
%
$17,670
Property Taxes
%
$1,885
Property Insurance
%
$370
Interest Carry - Purchase Loan Funding
$7,067
Interest Carry - Rehab Loan Funding
$1,842
Net Exit Price
$265,666
Cash Investment
$43,922
Loan payoff
$176,716
Estimated Profit
$45,028
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.